Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4% first-year return on $50,127 initial cash invested.
4%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$2,023
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$1,856
Mortgage P&I
59%
$1,199
Property Taxes
0%
$1
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0