Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.89% first-year return on $48,279 initial cash invested.
5.89%
Cash On Cash
8.04%
Cap Rate
1.3
DSCR
$2,299
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,062 expenses = $237 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
$2,299
Total Expenses
$2,062
Mortgage P&I
52%
$1,188
Property Taxes
9%
$196
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0