Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.79% first-year return on $50,379 initial cash invested.
0.79%
Cash On Cash
6.42%
Cap Rate
1.13
DSCR
$2,314
Rent
$33
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,314
Total Expenses
$2,281
Mortgage P&I
49%
$1,135
Property Taxes
20%
$460
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0