Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.57% first-year return on $50,400 initial cash invested.
1.57%
Cash On Cash
7.18%
Cap Rate
1.14
DSCR
$2,187
Rent
$66
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
6.9%
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
$2,187
Total Expenses
$2,121
Mortgage P&I
58%
$1,261
Property Taxes
10%
$208
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0