Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.31% first-year return on $47,817 initial cash invested.
2.31%
Cash On Cash
7.44%
Cap Rate
1.17
DSCR
$2,172
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,080 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$2,080
Mortgage P&I
56%
$1,210
Property Taxes
10%
$225
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0