Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.26% first-year return on $48,951 initial cash invested.
2.26%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$1,887
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $1,795 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$1,795
Mortgage P&I
63%
$1,198
Property Taxes
1%
$25
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0