Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.22% first-year return on $50,190 initial cash invested.
6.22%
Cash On Cash
8.74%
Cap Rate
1.28
DSCR
$2,400
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,140 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,140
Mortgage P&I
57%
$1,361
Property Taxes
3%
$71
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0