Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $47,082 initial cash invested.
4.56%
Cash On Cash
8.12%
Cap Rate
1.24
DSCR
$2,337
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,158 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$2,158
Mortgage P&I
52%
$1,221
Property Taxes
11%
$250
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0