Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.61% first-year return on $51,345 initial cash invested.
5.61%
Cash On Cash
8.42%
Cap Rate
1.28
DSCR
$2,636
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $2,396 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,636
Total Expenses
$2,396
Mortgage P&I
51%
$1,343
Property Taxes
11%
$279
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0