Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.92% first-year return on $49,770 initial cash invested.
2.92%
Cash On Cash
7.77%
Cap Rate
1.21
DSCR
$2,831
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $2,710 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,831
Total Expenses
$2,710
Mortgage P&I
45%
$1,271
Property Taxes
22%
$618
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0