Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.25% first-year return on $49,707 initial cash invested.
4.25%
Cash On Cash
7.46%
Cap Rate
1.24
DSCR
$2,193
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,017 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,707
Downpayment
20%
$47,340
Closing costs
1%
$2,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,017
Mortgage P&I
54%
$1,186
Property Taxes
7%
$145
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0