Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.05% first-year return on $49,329 initial cash invested.
1.05%
Cash On Cash
7.18%
Cap Rate
1.11
DSCR
$1,953
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,910 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$1,910
Mortgage P&I
65%
$1,264
Property Taxes
3%
$56
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0