Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.76% first-year return on $51,849 initial cash invested.
0.76%
Cash On Cash
7.12%
Cap Rate
1.1
DSCR
$2,104
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$2,071
Mortgage P&I
63%
$1,326
Property Taxes
5%
$111
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0