Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $51,492 initial cash invested.
1.49%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$1,909
Rent
$64
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$1,845
Mortgage P&I
65%
$1,248
Property Taxes
3%
$49
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0