Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.52% first-year return on $52,899 initial cash invested.
0.52%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$2,015
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,015
Total Expenses
$1,992
Mortgage P&I
62%
$1,254
Property Taxes
5%
$103
Home Insurance
4%
$89
HOA
1%
$21
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0