Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $51,450 initial cash invested.
1.31%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$2,032
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,976 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$1,976
Mortgage P&I
60%
$1,228
Property Taxes
6%
$130
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0