Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $50,337 initial cash invested.
3.53%
Cash On Cash
7.71%
Cap Rate
1.2
DSCR
$2,251
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$2,103
Mortgage P&I
57%
$1,279
Property Taxes
7%
$159
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0