Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.2% first-year return on $51,450 initial cash invested.
5.2%
Cash On Cash
7.98%
Cap Rate
1.27
DSCR
$2,442
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$2,219
Mortgage P&I
53%
$1,285
Property Taxes
3%
$63
Home Insurance
4%
$86
HOA
6%
$150
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0