Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.07% first-year return on $47,040 initial cash invested.
2.07%
Cash On Cash
7.1%
Cap Rate
1.16
DSCR
$1,961
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $1,880 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$1,880
Mortgage P&I
58%
$1,146
Property Taxes
7%
$144
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0