Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.12% first-year return on $48,804 initial cash invested.
0.12%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$2,123
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,118 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$2,118
Mortgage P&I
56%
$1,180
Property Taxes
15%
$317
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0