Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.5% first-year return on $47,859 initial cash invested.
16.5%
Cash On Cash
10.65%
Cap Rate
1.67
DSCR
$3,134
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,476 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,134
Total Expenses
$2,476
Mortgage P&I
39%
$1,208
Property Taxes
12%
$371
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0