Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.43% first-year return on $51,156 initial cash invested.
4.43%
Cash On Cash
7.89%
Cap Rate
1.26
DSCR
$2,751
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,562 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$2,562
Mortgage P&I
46%
$1,275
Property Taxes
18%
$501
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0