Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.52% first-year return on $47,670 initial cash invested.
2.52%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$1,924
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,924
Total Expenses
$1,824
Mortgage P&I
59%
$1,132
Property Taxes
5%
$102
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0