Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.19% first-year return on $48,069 initial cash invested.
4.19%
Cash On Cash
7.58%
Cap Rate
1.23
DSCR
$2,106
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $1,938 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$1,938
Mortgage P&I
56%
$1,173
Property Taxes
6%
$136
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0