Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.44% first-year return on $49,161 initial cash invested.
5.44%
Cash On Cash
8.03%
Cap Rate
1.27
DSCR
$2,201
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $1,978 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$1,978
Mortgage P&I
56%
$1,233
Property Taxes
6%
$121
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0