Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.02% first-year return on $49,350 initial cash invested.
19.02%
Cash On Cash
10.98%
Cap Rate
1.75
DSCR
$2,761
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $1,979 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,761
Total Expenses
$1,979
Mortgage P&I
45%
$1,231
Property Taxes
1%
$26
Home Insurance
0%
$4
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0