Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.9% first-year return on $49,350 initial cash invested.
1.9%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$1,989
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,911 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,989
Total Expenses
$1,911
Mortgage P&I
62%
$1,235
Property Taxes
2%
$38
Home Insurance
4%
$82
HOA
2%
$40
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0