Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.65% first-year return on $51,639 initial cash invested.
1.65%
Cash On Cash
6.89%
Cap Rate
1.14
DSCR
$2,005
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$1,934
Mortgage P&I
62%
$1,240
Property Taxes
4%
$81
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0