Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $49,056 initial cash invested.
2.76%
Cash On Cash
7.54%
Cap Rate
1.18
DSCR
$2,318
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,205 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$2,205
Mortgage P&I
53%
$1,238
Property Taxes
12%
$280
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0