Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.52% first-year return on $49,161 initial cash invested.
10.52%
Cash On Cash
8.98%
Cap Rate
1.48
DSCR
$2,736
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,305 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,736
Total Expenses
$2,305
Mortgage P&I
43%
$1,184
Property Taxes
11%
$304
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0