Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.98% first-year return on $51,450 initial cash invested.
16.98%
Cash On Cash
10.56%
Cap Rate
1.68
DSCR
$2,841
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,113 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$2,113
Mortgage P&I
45%
$1,286
Property Taxes
0%
$3
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0