Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.34% first-year return on $50,379 initial cash invested.
4.34%
Cash On Cash
7.8%
Cap Rate
1.25
DSCR
$2,662
Rent
$182
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
6.8%
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
$2,662
Total Expenses
$2,480
Mortgage P&I
47%
$1,244
Property Taxes
17%
$460
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0