Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.04% first-year return on $49,350 initial cash invested.
3.04%
Cash On Cash
7.19%
Cap Rate
1.2
DSCR
$2,290
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,165
Mortgage P&I
51%
$1,170
Property Taxes
14%
$319
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0