Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.45% first-year return on $50,673 initial cash invested.
5.45%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$2,173
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$1,943
Mortgage P&I
55%
$1,204
Property Taxes
4%
$93
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0