Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.7% first-year return on $49,350 initial cash invested.
1.7%
Cash On Cash
6.78%
Cap Rate
1.16
DSCR
$2,198
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,128 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$2,128
Mortgage P&I
52%
$1,148
Property Taxes
14%
$317
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0