Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $47,985 initial cash invested.
2.65%
Cash On Cash
6.81%
Cap Rate
1.18
DSCR
$1,876
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,985
Downpayment
20%
$45,700
Closing costs
1%
$2,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,876
Total Expenses
$1,770
Mortgage P&I
58%
$1,096
Property Taxes
5%
$103
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0