Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.75% first-year return on $49,497 initial cash invested.
0.75%
Cash On Cash
7.1%
Cap Rate
1.11
DSCR
$2,066
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,035 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$2,035
Mortgage P&I
61%
$1,261
Property Taxes
7%
$136
Home Insurance
4%
$84
HOA
1%
$17
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0