Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.55% first-year return on $48,678 initial cash invested.
5.55%
Cash On Cash
8.52%
Cap Rate
1.26
DSCR
$2,374
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $2,149 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,678
Downpayment
20%
$46,360
Closing costs
1%
$2,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,374
Total Expenses
$2,149
Mortgage P&I
55%
$1,302
Property Taxes
6%
$148
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0