Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.5% first-year return on $50,400 initial cash invested.
6.5%
Cash On Cash
7.8%
Cap Rate
1.34
DSCR
$2,390
Rent
$273
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,117
Mortgage P&I
49%
$1,167
Property Taxes
11%
$253
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0