Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.88% first-year return on $49,350 initial cash invested.
7.88%
Cash On Cash
8.82%
Cap Rate
1.35
DSCR
$2,478
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,154 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$2,154
Mortgage P&I
52%
$1,279
Property Taxes
6%
$148
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0