Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.47% first-year return on $47,502 initial cash invested.
1.47%
Cash On Cash
6.75%
Cap Rate
1.14
DSCR
$1,875
Rent
$58
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,817
Mortgage P&I
60%
$1,120
Property Taxes
7%
$127
Home Insurance
3%
$65
HOA
1%
$17
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0