Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $46,872 initial cash invested.
2.43%
Cash On Cash
7.48%
Cap Rate
1.17
DSCR
$2,100
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $2,005 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,005
Mortgage P&I
57%
$1,191
Property Taxes
9%
$191
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0