Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $51,387 initial cash invested.
3.81%
Cash On Cash
7.88%
Cap Rate
1.21
DSCR
$2,245
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,082 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,082
Mortgage P&I
59%
$1,332
Property Taxes
4%
$79
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0