Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.69% first-year return on $48,657 initial cash invested.
2.69%
Cash On Cash
7.13%
Cap Rate
1.18
DSCR
$2,079
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,970 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$1,970
Mortgage P&I
56%
$1,163
Property Taxes
8%
$176
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0