Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.37% first-year return on $47,061 initial cash invested.
2.37%
Cash On Cash
7.29%
Cap Rate
1.17
DSCR
$2,029
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $1,936 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$1,936
Mortgage P&I
58%
$1,168
Property Taxes
8%
$155
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0