Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.59% first-year return on $49,182 initial cash invested.
4.59%
Cash On Cash
8.23%
Cap Rate
1.24
DSCR
$2,504
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,316 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$2,316
Mortgage P&I
52%
$1,294
Property Taxes
11%
$269
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0