Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.38% first-year return on $49,350 initial cash invested.
3.38%
Cash On Cash
7.54%
Cap Rate
1.21
DSCR
$2,336
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,197 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,336
Total Expenses
$2,197
Mortgage P&I
52%
$1,221
Property Taxes
12%
$286
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0