Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.33% first-year return on $51,639 initial cash invested.
0.33%
Cash On Cash
6.85%
Cap Rate
1.09
DSCR
$2,086
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $2,072 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,086
Total Expenses
$2,072
Mortgage P&I
62%
$1,285
Property Taxes
8%
$161
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0