Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.52% first-year return on $49,665 initial cash invested.
1.52%
Cash On Cash
7.29%
Cap Rate
1.13
DSCR
$2,130
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,067 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,067
Mortgage P&I
59%
$1,267
Property Taxes
9%
$184
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0