Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.66% first-year return on $47,712 initial cash invested.
1.66%
Cash On Cash
7.28%
Cap Rate
1.13
DSCR
$1,960
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,894 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,712
Downpayment
20%
$45,440
Closing costs
1%
$2,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,894
Mortgage P&I
62%
$1,215
Property Taxes
5%
$103
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0