Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.2% first-year return on $50,925 initial cash invested.
8.2%
Cash On Cash
8.69%
Cap Rate
1.39
DSCR
$2,854
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $2,506 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,854
Total Expenses
$2,506
Mortgage P&I
44%
$1,266
Property Taxes
14%
$410
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0