Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $48,132 initial cash invested.
3.07%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$1,966
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,843 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$1,843
Mortgage P&I
62%
$1,224
Property Taxes
1%
$26
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0