Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.96% first-year return on $48,300 initial cash invested.
1.96%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$1,950
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,950
Total Expenses
$1,871
Mortgage P&I
63%
$1,224
Property Taxes
3%
$59
Home Insurance
4%
$80
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0