Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.55% first-year return on $49,560 initial cash invested.
4.55%
Cash On Cash
7.3%
Cap Rate
1.27
DSCR
$2,376
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$2,188
Mortgage P&I
48%
$1,129
Property Taxes
14%
$324
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0