Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.49% first-year return on $46,767 initial cash invested.
0.49%
Cash On Cash
7.47%
Cap Rate
1.11
DSCR
$2,323
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $2,304 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,323
Total Expenses
$2,304
Mortgage P&I
54%
$1,251
Property Taxes
16%
$380
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0