Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.15% first-year return on $49,980 initial cash invested.
6.15%
Cash On Cash
8.15%
Cap Rate
1.29
DSCR
$2,227
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $1,971 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,227
Total Expenses
$1,971
Mortgage P&I
56%
$1,250
Property Taxes
3%
$58
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0