Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $48,279 initial cash invested.
0.2%
Cash On Cash
6.82%
Cap Rate
1.1
DSCR
$2,250
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $2,242 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,242
Mortgage P&I
53%
$1,187
Property Taxes
17%
$391
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0