Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.63% first-year return on $47,418 initial cash invested.
0.63%
Cash On Cash
6.91%
Cap Rate
1.11
DSCR
$1,981
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$1,956
Mortgage P&I
59%
$1,177
Property Taxes
9%
$184
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0