Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.13% first-year return on $47,670 initial cash invested.
1.13%
Cash On Cash
7.32%
Cap Rate
1.12
DSCR
$2,165
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,120 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,120
Mortgage P&I
57%
$1,231
Property Taxes
11%
$248
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0