Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $51,450 initial cash invested.
0.3%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$1,916
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,903 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,916
Total Expenses
$1,903
Mortgage P&I
66%
$1,264
Property Taxes
3%
$54
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0