Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.78% first-year return on $49,308 initial cash invested.
1.78%
Cash On Cash
7.57%
Cap Rate
1.13
DSCR
$2,064
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,991 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$1,991
Mortgage P&I
63%
$1,305
Property Taxes
4%
$74
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0