Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $49,875 initial cash invested.
1.15%
Cash On Cash
7.33%
Cap Rate
1.12
DSCR
$2,120
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,072 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,072
Mortgage P&I
61%
$1,296
Property Taxes
7%
$145
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0