Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $49,308 initial cash invested.
0.78%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$2,067
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,035 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,035
Mortgage P&I
62%
$1,281
Property Taxes
6%
$131
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0