Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.56% first-year return on $52,269 initial cash invested.
12.56%
Cash On Cash
9.39%
Cap Rate
1.53
DSCR
$2,604
Rent
$547
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$2,057
Mortgage P&I
49%
$1,270
Property Taxes
3%
$76
Home Insurance
1%
$35
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0