Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.93% first-year return on $49,686 initial cash invested.
1.93%
Cash On Cash
7.11%
Cap Rate
1.16
DSCR
$2,213
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $2,133 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$2,133
Mortgage P&I
55%
$1,210
Property Taxes
11%
$249
Home Insurance
4%
$85
HOA
1%
$13
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0