Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.9% first-year return on $48,762 initial cash invested.
2.9%
Cash On Cash
7%
Cap Rate
1.2
DSCR
$2,077
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$1,959
Mortgage P&I
55%
$1,132
Property Taxes
9%
$184
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0