Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $49,980 initial cash invested.
3.53%
Cash On Cash
7.48%
Cap Rate
1.2
DSCR
$2,045
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $1,898 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$1,898
Mortgage P&I
60%
$1,235
Property Taxes
2%
$49
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0