Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.84% first-year return on $48,090 initial cash invested.
6.84%
Cash On Cash
8.24%
Cap Rate
1.32
DSCR
$2,195
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $1,921 expenses = $274 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
$2,195
Total Expenses
$1,921
Mortgage P&I
54%
$1,188
Property Taxes
4%
$81
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0