Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.48% first-year return on $47,586 initial cash invested.
15.48%
Cash On Cash
10.05%
Cap Rate
1.66
DSCR
$2,752
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,138 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,752
Total Expenses
$2,138
Mortgage P&I
42%
$1,145
Property Taxes
7%
$181
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0