Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $46,977 initial cash invested.
1.94%
Cash On Cash
6.81%
Cap Rate
1.15
DSCR
$1,818
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,977
Downpayment
20%
$44,740
Closing costs
1%
$2,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$1,742
Mortgage P&I
61%
$1,103
Property Taxes
5%
$87
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0