Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.26% first-year return on $51,576 initial cash invested.
4.26%
Cash On Cash
7.34%
Cap Rate
1.25
DSCR
$2,318
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$2,135
Mortgage P&I
52%
$1,203
Property Taxes
9%
$207
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0