Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.39% first-year return on $50,610 initial cash invested.
4.39%
Cash On Cash
7.79%
Cap Rate
1.23
DSCR
$2,235
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $2,050 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,235
Total Expenses
$2,050
Mortgage P&I
57%
$1,267
Property Taxes
5%
$117
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0