Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.91% first-year return on $47,817 initial cash invested.
8.91%
Cash On Cash
8.67%
Cap Rate
1.4
DSCR
$2,255
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$1,900
Mortgage P&I
52%
$1,178
Property Taxes
2%
$55
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0