Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.37% first-year return on $49,980 initial cash invested.
4.37%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$2,113
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $1,931 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$1,931
Mortgage P&I
60%
$1,270
Property Taxes
1%
$28
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0