Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.59% first-year return on $49,119 initial cash invested.
2.59%
Cash On Cash
7.3%
Cap Rate
1.18
DSCR
$2,157
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,051 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,051
Mortgage P&I
56%
$1,208
Property Taxes
9%
$198
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0