Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $51,387 initial cash invested.
0.58%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$1,897
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$1,872
Mortgage P&I
64%
$1,221
Property Taxes
4%
$68
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0