Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.46% first-year return on $49,728 initial cash invested.
2.46%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$1,927
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$1,825
Mortgage P&I
61%
$1,170
Property Taxes
4%
$68
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0