Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.58% first-year return on $52,164 initial cash invested.
2.58%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$2,366
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,254 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,366
Total Expenses
$2,254
Mortgage P&I
54%
$1,268
Property Taxes
11%
$259
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0