Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.04% first-year return on $48,531 initial cash invested.
1.04%
Cash On Cash
6.88%
Cap Rate
1.13
DSCR
$2,205
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $2,163 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$2,163
Mortgage P&I
53%
$1,173
Property Taxes
15%
$334
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0