Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.18% first-year return on $47,502 initial cash invested.
3.18%
Cash On Cash
7.56%
Cap Rate
1.19
DSCR
$2,088
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $1,962 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$1,962
Mortgage P&I
57%
$1,196
Property Taxes
7%
$142
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0