Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.54% first-year return on $49,350 initial cash invested.
6.54%
Cash On Cash
8.33%
Cap Rate
1.34
DSCR
$2,885
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $2,616 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,885
Total Expenses
$2,616
Mortgage P&I
42%
$1,219
Property Taxes
20%
$566
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0