Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.08% first-year return on $50,127 initial cash invested.
2.08%
Cash On Cash
7.03%
Cap Rate
1.15
DSCR
$1,997
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $1,910 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$1,910
Mortgage P&I
61%
$1,212
Property Taxes
3%
$68
Home Insurance
4%
$85
HOA
1%
$25
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0