Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.19% first-year return on $51,765 initial cash invested.
5.19%
Cash On Cash
8.43%
Cap Rate
1.25
DSCR
$2,464
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $2,240 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,464
Total Expenses
$2,240
Mortgage P&I
56%
$1,384
Property Taxes
5%
$129
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0