Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.24% first-year return on $48,300 initial cash invested.
2.24%
Cash On Cash
7.45%
Cap Rate
1.15
DSCR
$1,922
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $1,832 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$1,832
Mortgage P&I
65%
$1,242
Property Taxes
1%
$11
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0