Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.76% first-year return on $50,043 initial cash invested.
3.76%
Cash On Cash
7.5%
Cap Rate
1.23
DSCR
$2,469
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,312 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,469
Total Expenses
$2,312
Mortgage P&I
49%
$1,210
Property Taxes
15%
$375
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0