Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.51% first-year return on $47,880 initial cash invested.
2.51%
Cash On Cash
7.38%
Cap Rate
1.18
DSCR
$2,299
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,199
Mortgage P&I
52%
$1,187
Property Taxes
15%
$334
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0