Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.24% first-year return on $50,379 initial cash invested.
2.24%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$2,120
Rent
$94
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
7.0%
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
$2,120
Total Expenses
$2,026
Mortgage P&I
60%
$1,277
Property Taxes
5%
$114
Home Insurance
4%
$84
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0