Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.31% first-year return on $48,298 initial cash invested.
10.31%
Cash On Cash
8.92%
Cap Rate
1.45
DSCR
$2,331
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $1,916 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,298
Downpayment
20%
$45,998
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$1,916
Mortgage P&I
51%
$1,178
Property Taxes
2%
$51
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0