Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.94% first-year return on $46,872 initial cash invested.
6.94%
Cash On Cash
7.99%
Cap Rate
1.36
DSCR
$2,488
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,217 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$2,217
Mortgage P&I
44%
$1,092
Property Taxes
15%
$383
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0