Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.6% first-year return on $51,345 initial cash invested.
3.6%
Cash On Cash
7.45%
Cap Rate
1.23
DSCR
$2,678
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,524 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,678
Total Expenses
$2,524
Mortgage P&I
46%
$1,229
Property Taxes
18%
$483
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0