Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.74% first-year return on $50,379 initial cash invested.
1.74%
Cash On Cash
7.27%
Cap Rate
1.14
DSCR
$2,090
Rent
$73
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$2,090
Total Expenses
$2,017
Mortgage P&I
61%
$1,277
Property Taxes
5%
$114
Home Insurance
4%
$84
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...