Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.53% first-year return on $47,061 initial cash invested.
5.53%
Cash On Cash
8.28%
Cap Rate
1.28
DSCR
$2,483
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $2,266 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,483
Total Expenses
$2,266
Mortgage P&I
49%
$1,205
Property Taxes
14%
$346
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0