Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.55% first-year return on $49,308 initial cash invested.
3.55%
Cash On Cash
7.13%
Cap Rate
1.21
DSCR
$1,932
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,786 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$1,786
Mortgage P&I
60%
$1,153
Property Taxes
2%
$36
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0