Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $49,350 initial cash invested.
1.31%
Cash On Cash
7.05%
Cap Rate
1.16
DSCR
$2,679
Rent
$54
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,679
Total Expenses
$2,625
Mortgage P&I
45%
$1,193
Property Taxes
24%
$653
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0