Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.84% first-year return on $50,946 initial cash invested.
3.84%
Cash On Cash
7.75%
Cap Rate
1.21
DSCR
$2,246
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,246
Total Expenses
$2,083
Mortgage P&I
57%
$1,291
Property Taxes
5%
$120
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0