Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.45% first-year return on $49,770 initial cash invested.
5.45%
Cash On Cash
8.53%
Cap Rate
1.27
DSCR
$2,537
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $2,311 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$2,311
Mortgage P&I
52%
$1,331
Property Taxes
10%
$260
Home Insurance
2%
$60
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0