Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.55% first-year return on $47,985 initial cash invested.
0.55%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$2,301
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,985
Downpayment
20%
$45,700
Closing costs
1%
$2,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$2,279
Mortgage P&I
54%
$1,241
Property Taxes
16%
$370
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0