Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.19% first-year return on $51,492 initial cash invested.
3.19%
Cash On Cash
7.61%
Cap Rate
1.19
DSCR
$2,303
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $2,166 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$2,166
Mortgage P&I
57%
$1,303
Property Taxes
8%
$180
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0