Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.41% first-year return on $46,809 initial cash invested.
13.41%
Cash On Cash
9.79%
Cap Rate
1.55
DSCR
$2,502
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$1,979
Mortgage P&I
47%
$1,171
Property Taxes
3%
$78
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0