Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.43% first-year return on $50,379 initial cash invested.
6.43%
Cash On Cash
8.25%
Cap Rate
1.3
DSCR
$2,203
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $1,933 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,203
Total Expenses
$1,933
Mortgage P&I
58%
$1,269
Property Taxes
0%
$8
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0