Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.19% first-year return on $49,350 initial cash invested.
1.19%
Cash On Cash
7.51%
Cap Rate
1.12
DSCR
$2,136
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,087 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,136
Total Expenses
$2,087
Mortgage P&I
62%
$1,314
Property Taxes
6%
$135
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0