Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.46% first-year return on $51,723 initial cash invested.
1.46%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$2,005
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $1,942 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$1,942
Mortgage P&I
62%
$1,238
Property Taxes
1%
$16
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0