Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.96% first-year return on $47,082 initial cash invested.
5.96%
Cash On Cash
8.11%
Cap Rate
1.29
DSCR
$2,117
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $1,883 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$1,883
Mortgage P&I
56%
$1,176
Property Taxes
4%
$76
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0