Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.94% first-year return on $50,484 initial cash invested.
5.94%
Cash On Cash
8.47%
Cap Rate
1.29
DSCR
$2,682
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,432 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$2,432
Mortgage P&I
49%
$1,312
Property Taxes
7%
$199
Home Insurance
2%
$63
HOA
6%
$161
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0