Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $49,371 initial cash invested.
3.43%
Cash On Cash
7.32%
Cap Rate
1.2
DSCR
$2,006
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $1,865 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,006
Total Expenses
$1,865
Mortgage P&I
59%
$1,193
Property Taxes
3%
$67
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0