Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.35% first-year return on $48,027 initial cash invested.
0.35%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$2,549
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $2,535 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,549
Total Expenses
$2,535
Mortgage P&I
48%
$1,230
Property Taxes
22%
$563
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0