Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.96% first-year return on $49,791 initial cash invested.
2.96%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$2,128
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $2,005 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$2,005
Mortgage P&I
57%
$1,216
Property Taxes
7%
$140
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0