Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.34% first-year return on $49,203 initial cash invested.
1.34%
Cash On Cash
6.62%
Cap Rate
1.15
DSCR
$2,260
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,203
Downpayment
20%
$46,860
Closing costs
1%
$2,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,205
Mortgage P&I
50%
$1,124
Property Taxes
18%
$404
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0