Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.96% first-year return on $47,838 initial cash invested.
2.96%
Cash On Cash
7.59%
Cap Rate
1.18
DSCR
$2,062
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $1,944 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$1,944
Mortgage P&I
59%
$1,220
Property Taxes
5%
$108
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0