Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.26% first-year return on $48,405 initial cash invested.
1.26%
Cash On Cash
7.06%
Cap Rate
1.12
DSCR
$1,909
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $1,858 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$1,858
Mortgage P&I
63%
$1,211
Property Taxes
3%
$64
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0