Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.45% first-year return on $52,332 initial cash invested.
2.45%
Cash On Cash
6.78%
Cap Rate
1.17
DSCR
$1,988
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,332
Downpayment
20%
$49,840
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$1,881
Mortgage P&I
61%
$1,203
Property Taxes
3%
$53
Home Insurance
4%
$89
HOA
1%
$20
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0