Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.09% first-year return on $48,279 initial cash invested.
1.09%
Cash On Cash
6.75%
Cap Rate
1.12
DSCR
$1,877
Rent
$44
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$1,833
Mortgage P&I
62%
$1,155
Property Taxes
6%
$109
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0