Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.06% first-year return on $50,316 initial cash invested.
9.06%
Cash On Cash
9.1%
Cap Rate
1.39
DSCR
$2,569
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $2,189 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$2,189
Mortgage P&I
51%
$1,308
Property Taxes
5%
$128
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0