Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.97% first-year return on $48,216 initial cash invested.
0.97%
Cash On Cash
6.5%
Cap Rate
1.11
DSCR
$1,775
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$1,736
Mortgage P&I
63%
$1,116
Property Taxes
4%
$78
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0