Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.49% first-year return on $48,090 initial cash invested.
7.49%
Cash On Cash
8.41%
Cap Rate
1.34
DSCR
$2,159
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $1,859 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$1,859
Mortgage P&I
55%
$1,196
Property Taxes
1%
$21
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0