Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.97% first-year return on $47,418 initial cash invested.
1.97%
Cash On Cash
6.71%
Cap Rate
1.16
DSCR
$1,869
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$1,791
Mortgage P&I
58%
$1,092
Property Taxes
7%
$123
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0