Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.88% first-year return on $47,094 initial cash invested.
2.88%
Cash On Cash
7.82%
Cap Rate
1.17
DSCR
$2,020
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,907 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,094
Downpayment
20%
$44,851
Closing costs
1%
$2,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,907
Mortgage P&I
62%
$1,247
Property Taxes
3%
$57
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0