Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.13% first-year return on $50,232 initial cash invested.
3.13%
Cash On Cash
7.13%
Cap Rate
1.18
DSCR
$1,805
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$1,674
Mortgage P&I
67%
$1,201
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0