Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.94% first-year return on $51,303 initial cash invested.
0.94%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$2,229
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,189 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$2,189
Mortgage P&I
56%
$1,240
Property Taxes
13%
$291
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0