Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.53% first-year return on $46,851 initial cash invested.
5.53%
Cash On Cash
8.37%
Cap Rate
1.28
DSCR
$2,420
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,204 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,204
Mortgage P&I
50%
$1,219
Property Taxes
11%
$277
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0