Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.45% first-year return on $51,429 initial cash invested.
1.45%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$2,143
Rent
$62
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,143
Total Expenses
$2,081
Mortgage P&I
60%
$1,287
Property Taxes
7%
$151
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0