Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.74% first-year return on $47,607 initial cash invested.
4.74%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$2,035
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$1,847
Mortgage P&I
55%
$1,118
Property Taxes
6%
$129
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0