Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.64% first-year return on $47,019 initial cash invested.
4.64%
Cash On Cash
7.76%
Cap Rate
1.25
DSCR
$2,142
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,019
Downpayment
20%
$44,780
Closing costs
1%
$2,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$1,960
Mortgage P&I
54%
$1,158
Property Taxes
8%
$180
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0