Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $48,111 initial cash invested.
3.07%
Cash On Cash
7.56%
Cap Rate
1.18
DSCR
$2,045
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$1,922
Mortgage P&I
60%
$1,218
Property Taxes
4%
$91
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0