Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.48% first-year return on $49,350 initial cash invested.
1.48%
Cash On Cash
7.05%
Cap Rate
1.13
DSCR
$1,992
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,931 expenses = $61 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
$1,992
Total Expenses
$1,931
Mortgage P&I
61%
$1,219
Property Taxes
5%
$90
Home Insurance
4%
$82
HOA
1%
$21
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0