Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.63% first-year return on $47,460 initial cash invested.
0.63%
Cash On Cash
7.07%
Cap Rate
1.1
DSCR
$1,983
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,983
Total Expenses
$1,958
Mortgage P&I
61%
$1,208
Property Taxes
8%
$155
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0