Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.15% first-year return on $47,985 initial cash invested.
7.15%
Cash On Cash
8.28%
Cap Rate
1.34
DSCR
$2,213
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $1,927 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,985
Downpayment
20%
$45,700
Closing costs
1%
$2,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$1,927
Mortgage P&I
53%
$1,180
Property Taxes
4%
$80
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0