Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $48,846 initial cash invested.
2.43%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$2,434
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$2,335
Mortgage P&I
51%
$1,230
Property Taxes
16%
$390
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0