Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.3% first-year return on $48,804 initial cash invested.
1.3%
Cash On Cash
6.95%
Cap Rate
1.13
DSCR
$2,053
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $2,000 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$2,000
Mortgage P&I
58%
$1,190
Property Taxes
8%
$168
Home Insurance
4%
$83
HOA
1%
$25
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0