Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.5% first-year return on $48,258 initial cash invested.
18.5%
Cash On Cash
10.68%
Cap Rate
1.8
DSCR
$3,247
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,247
Total Expenses
$2,503
Mortgage P&I
35%
$1,139
Property Taxes
14%
$449
Home Insurance
2%
$71
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0