Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.7% first-year return on $49,329 initial cash invested.
2.7%
Cash On Cash
7.64%
Cap Rate
1.19
DSCR
$2,489
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,378 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,378
Mortgage P&I
51%
$1,260
Property Taxes
16%
$390
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0