Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.52% first-year return on $50,001 initial cash invested.
2.52%
Cash On Cash
7.48%
Cap Rate
1.17
DSCR
$2,305
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $2,200 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$2,200
Mortgage P&I
55%
$1,265
Property Taxes
10%
$221
Home Insurance
4%
$84
HOA
1%
$32
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0