Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.3% first-year return on $46,830 initial cash invested.
5.3%
Cash On Cash
8.22%
Cap Rate
1.28
DSCR
$2,501
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,294 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$2,294
Mortgage P&I
48%
$1,196
Property Taxes
15%
$370
Home Insurance
3%
$78
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0