Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.9% first-year return on $49,413 initial cash invested.
0.9%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$1,870
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,833
Mortgage P&I
63%
$1,174
Property Taxes
4%
$82
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0