Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $47,481 initial cash invested.
0.66%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$1,891
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,865 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,865
Mortgage P&I
65%
$1,231
Property Taxes
3%
$62
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0