Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.92% first-year return on $49,350 initial cash invested.
0.92%
Cash On Cash
6.8%
Cap Rate
1.12
DSCR
$2,000
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,962 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,000
Total Expenses
$1,962
Mortgage P&I
60%
$1,193
Property Taxes
8%
$167
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0