Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.47% first-year return on $52,206 initial cash invested.
1.47%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$2,220
Rent
$64
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,156
Mortgage P&I
55%
$1,231
Property Taxes
13%
$285
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0