Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.61% first-year return on $51,324 initial cash invested.
0.61%
Cash On Cash
6.86%
Cap Rate
1.1
DSCR
$2,080
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,054 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,054
Mortgage P&I
61%
$1,268
Property Taxes
8%
$157
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0