Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.25% first-year return on $46,827 initial cash invested.
14.25%
Cash On Cash
10.26%
Cap Rate
1.57
DSCR
$2,683
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $2,127 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,827
Downpayment
20%
$44,597
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,683
Total Expenses
$2,127
Mortgage P&I
45%
$1,217
Property Taxes
5%
$122
Home Insurance
3%
$78
HOA
0%
$13
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0