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 $49,062 initial cash invested.
2.96%
Cash On Cash
7.48%
Cap Rate
1.18
DSCR
$1,963
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $1,842 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,062
Downpayment
20%
$46,726
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$1,842
Mortgage P&I
63%
$1,238
Property Taxes
1%
$12
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0