Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.59% first-year return on $47,733 initial cash invested.
3.59%
Cash On Cash
7.5%
Cap Rate
1.21
DSCR
$1,975
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$1,832
Mortgage P&I
60%
$1,179
Property Taxes
3%
$57
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0