Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.85% first-year return on $49,749 initial cash invested.
2.85%
Cash On Cash
7.87%
Cap Rate
1.19
DSCR
$2,509
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $2,391 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,749
Downpayment
20%
$47,380
Closing costs
1%
$2,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,509
Total Expenses
$2,391
Mortgage P&I
52%
$1,311
Property Taxes
14%
$344
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0