Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.54% first-year return on $51,261 initial cash invested.
0.54%
Cash On Cash
6.71%
Cap Rate
1.11
DSCR
$2,231
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$2,208
Mortgage P&I
55%
$1,229
Property Taxes
14%
$307
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0