Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.99% first-year return on $48,048 initial cash invested.
14.99%
Cash On Cash
10.16%
Cap Rate
1.63
DSCR
$2,922
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,322 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,922
Total Expenses
$2,322
Mortgage P&I
41%
$1,192
Property Taxes
10%
$284
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0