Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.31% first-year return on $50,379 initial cash invested.
0.31%
Cash On Cash
6.66%
Cap Rate
1.09
DSCR
$1,865
Rent
$13
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$1,852
Mortgage P&I
66%
$1,226
Property Taxes
3%
$58
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0