Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.1% first-year return on $50,379 initial cash invested.
5.1%
Cash On Cash
8.17%
Cap Rate
1.26
DSCR
$2,544
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,330 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,544
Total Expenses
$2,330
Mortgage P&I
51%
$1,293
Property Taxes
11%
$292
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0