Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.12% first-year return on $48,300 initial cash invested.
4.12%
Cash On Cash
7.78%
Cap Rate
1.23
DSCR
$2,171
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $2,005 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,171
Total Expenses
$2,005
Mortgage P&I
56%
$1,217
Property Taxes
7%
$143
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0