Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.13% first-year return on $50,106 initial cash invested.
18.13%
Cash On Cash
11.32%
Cap Rate
1.68
DSCR
$3,116
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,359 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,106
Downpayment
20%
$47,720
Closing costs
1%
$2,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,116
Total Expenses
$2,359
Mortgage P&I
43%
$1,338
Property Taxes
5%
$158
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0