Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.05% first-year return on $51,240 initial cash invested.
24.05%
Cash On Cash
12.34%
Cap Rate
1.99
DSCR
$4,456
Rent
$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$3,429
Mortgage P&I
28%
$1,260
Property Taxes
6%
$259
Home Insurance
2%
$85
HOA
15%
$666
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0