Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.8% first-year return on $47,859 initial cash invested.
0.8%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$1,809
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $1,777 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$1,777
Mortgage P&I
64%
$1,157
Property Taxes
4%
$68
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0