Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.95% first-year return on $47,376 initial cash invested.
3.95%
Cash On Cash
7.43%
Cap Rate
1.23
DSCR
$2,060
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,376
Downpayment
20%
$45,120
Closing costs
1%
$2,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,904
Mortgage P&I
55%
$1,137
Property Taxes
7%
$149
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0