Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.32% first-year return on $48,531 initial cash invested.
0.32%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$1,931
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $1,918 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$1,918
Mortgage P&I
62%
$1,193
Property Taxes
4%
$83
Home Insurance
5%
$91
HOA
2%
$48
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0