Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.6% first-year return on $51,849 initial cash invested.
1.6%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$1,965
Rent
$69
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
6.3%
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
$1,965
Total Expenses
$1,896
Mortgage P&I
62%
$1,224
Property Taxes
4%
$80
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0