Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.83% first-year return on $50,400 initial cash invested.
2.83%
Cash On Cash
6.87%
Cap Rate
1.19
DSCR
$2,080
Rent
$119
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,961
Mortgage P&I
55%
$1,151
Property Taxes
9%
$185
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0