Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.63% first-year return on $51,597 initial cash invested.
1.63%
Cash On Cash
7.18%
Cap Rate
1.14
DSCR
$2,202
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,132 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$2,132
Mortgage P&I
59%
$1,291
Property Taxes
8%
$181
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0