Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.05% first-year return on $50,379 initial cash invested.
0.05%
Cash On Cash
7.11%
Cap Rate
1.09
DSCR
$2,364
Rent
$2
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$2,362
Mortgage P&I
55%
$1,301
Property Taxes
14%
$330
Home Insurance
4%
$84
HOA
1%
$33
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0