Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.54% first-year return on $50,799 initial cash invested.
1.54%
Cash On Cash
7.03%
Cap Rate
1.15
DSCR
$2,490
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$2,425
Mortgage P&I
49%
$1,228
Property Taxes
19%
$464
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0