Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.97% first-year return on $49,350 initial cash invested.
0.97%
Cash On Cash
6.92%
Cap Rate
1.12
DSCR
$2,171
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $2,131 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,171
Total Expenses
$2,131
Mortgage P&I
56%
$1,207
Property Taxes
13%
$277
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0