Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.55% first-year return on $51,870 initial cash invested.
5.55%
Cash On Cash
8.4%
Cap Rate
1.26
DSCR
$2,345
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $2,105 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$2,105
Mortgage P&I
59%
$1,373
Property Taxes
1%
$29
Home Insurance
4%
$86
HOA
0%
$8
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0