Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $50,400 initial cash invested.
1.67%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$2,035
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $1,965 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$1,965
Mortgage P&I
59%
$1,210
Property Taxes
7%
$141
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0