Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.21% first-year return on $47,460 initial cash invested.
5.21%
Cash On Cash
8.14%
Cap Rate
1.26
DSCR
$2,119
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $1,913 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$1,913
Mortgage P&I
58%
$1,221
Property Taxes
3%
$61
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0