Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.91% first-year return on $48,510 initial cash invested.
3.91%
Cash On Cash
7.7%
Cap Rate
1.22
DSCR
$2,195
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $2,037 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$2,037
Mortgage P&I
55%
$1,214
Property Taxes
8%
$174
Home Insurance
3%
$75
HOA
0%
$2
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0