Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.92% first-year return on $48,090 initial cash invested.
0.92%
Cash On Cash
7.38%
Cap Rate
1.11
DSCR
$2,129
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,092 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,092
Mortgage P&I
59%
$1,265
Property Taxes
9%
$195
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0