Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $48,657 initial cash invested.
1.31%
Cash On Cash
7.34%
Cap Rate
1.13
DSCR
$2,177
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $2,124 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$2,124
Mortgage P&I
58%
$1,256
Property Taxes
10%
$222
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0