Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.8% first-year return on $50,631 initial cash invested.
2.8%
Cash On Cash
7.56%
Cap Rate
1.18
DSCR
$2,270
Rent
$118
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,152
Mortgage P&I
57%
$1,286
Property Taxes
8%
$188
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0