Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.86% first-year return on $47,565 initial cash invested.
17.86%
Cash On Cash
10.63%
Cap Rate
1.73
DSCR
$2,759
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $2,051 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,759
Total Expenses
$2,051
Mortgage P&I
42%
$1,160
Property Taxes
4%
$103
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0