Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.06% first-year return on $49,308 initial cash invested.
5.06%
Cash On Cash
7.91%
Cap Rate
1.26
DSCR
$2,221
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $2,013 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,221
Total Expenses
$2,013
Mortgage P&I
55%
$1,228
Property Taxes
6%
$124
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0