Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.47% first-year return on $47,670 initial cash invested.
3.47%
Cash On Cash
7.25%
Cap Rate
1.21
DSCR
$1,962
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,824 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,962
Total Expenses
$1,824
Mortgage P&I
58%
$1,135
Property Taxes
4%
$86
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0