Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $50,295 initial cash invested.
3.53%
Cash On Cash
7.14%
Cap Rate
1.21
DSCR
$1,949
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,801 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$1,801
Mortgage P&I
61%
$1,180
Property Taxes
2%
$30
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0