Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $51,660 initial cash invested.
5.18%
Cash On Cash
8.25%
Cap Rate
1.28
DSCR
$2,844
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $2,621 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,844
Total Expenses
$2,621
Mortgage P&I
47%
$1,327
Property Taxes
16%
$459
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0