Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.33% first-year return on $50,400 initial cash invested.
3.33%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$2,706
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,566 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,706
Total Expenses
$2,566
Mortgage P&I
44%
$1,200
Property Taxes
21%
$579
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0