Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.77% first-year return on $48,300 initial cash invested.
0.77%
Cash On Cash
7.14%
Cap Rate
1.11
DSCR
$2,070
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $2,039 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,070
Total Expenses
$2,039
Mortgage P&I
60%
$1,233
Property Taxes
9%
$195
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0