Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $47,040 initial cash invested.
0.74%
Cash On Cash
7.34%
Cap Rate
1.11
DSCR
$2,057
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $2,028 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$2,028
Mortgage P&I
60%
$1,238
Property Taxes
9%
$176
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0