Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.83% first-year return on $49,938 initial cash invested.
4.83%
Cash On Cash
8.15%
Cap Rate
1.24
DSCR
$2,236
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,035 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,035
Mortgage P&I
58%
$1,302
Property Taxes
3%
$65
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0