Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.81% first-year return on $47,544 initial cash invested.
5.81%
Cash On Cash
8.4%
Cap Rate
1.29
DSCR
$2,463
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,233 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$2,233
Mortgage P&I
50%
$1,232
Property Taxes
11%
$281
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0