Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.79% first-year return on $50,841 initial cash invested.
2.79%
Cash On Cash
7.23%
Cap Rate
1.18
DSCR
$2,010
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $1,892 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,892
Mortgage P&I
62%
$1,240
Property Taxes
2%
$42
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0