Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.53% first-year return on $51,219 initial cash invested.
5.53%
Cash On Cash
8.39%
Cap Rate
1.27
DSCR
$2,598
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,362 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,598
Total Expenses
$2,362
Mortgage P&I
52%
$1,339
Property Taxes
10%
$260
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0