Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.07% first-year return on $50,295 initial cash invested.
0.07%
Cash On Cash
6.94%
Cap Rate
1.08
DSCR
$2,013
Rent
$3
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$2,010
Mortgage P&I
64%
$1,282
Property Taxes
6%
$118
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0