Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.84% first-year return on $49,140 initial cash invested.
9.84%
Cash On Cash
9.13%
Cap Rate
1.44
DSCR
$2,777
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,374 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$2,374
Mortgage P&I
45%
$1,238
Property Taxes
12%
$331
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0