Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.96% first-year return on $49,833 initial cash invested.
6.96%
Cash On Cash
7.96%
Cap Rate
1.34
DSCR
$2,154
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,833
Downpayment
20%
$47,460
Closing costs
1%
$2,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$1,865
Mortgage P&I
55%
$1,177
Property Taxes
2%
$44
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0