Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.33% first-year return on $48,762 initial cash invested.
4.33%
Cash On Cash
8.05%
Cap Rate
1.23
DSCR
$2,278
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,102 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,278
Total Expenses
$2,102
Mortgage P&I
56%
$1,267
Property Taxes
7%
$160
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0