Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.66% first-year return on $52,290 initial cash invested.
6.66%
Cash On Cash
8.33%
Cap Rate
1.32
DSCR
$2,512
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$2,222
Mortgage P&I
52%
$1,312
Property Taxes
7%
$169
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0