Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.56% first-year return on $49,308 initial cash invested.
0.56%
Cash On Cash
6.87%
Cap Rate
1.1
DSCR
$2,004
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,981 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$1,981
Mortgage P&I
61%
$1,221
Property Taxes
8%
$156
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0