Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.04% first-year return on $50,085 initial cash invested.
2.04%
Cash On Cash
7.53%
Cap Rate
1.18
DSCR
$2,897
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $2,812 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,897
Total Expenses
$2,812
Mortgage P&I
44%
$1,266
Property Taxes
24%
$708
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0