Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.45% first-year return on $47,460 initial cash invested.
4.45%
Cash On Cash
8.15%
Cap Rate
1.25
DSCR
$2,605
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $2,429 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$2,429
Mortgage P&I
47%
$1,229
Property Taxes
17%
$444
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0