Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.16% first-year return on $50,967 initial cash invested.
0.16%
Cash On Cash
6.89%
Cap Rate
1.09
DSCR
$2,185
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,178 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$2,178
Mortgage P&I
58%
$1,277
Property Taxes
12%
$259
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0