Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.15% first-year return on $48,321 initial cash invested.
4.15%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$2,561
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $2,394 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,321
Downpayment
20%
$46,020
Closing costs
1%
$2,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,561
Total Expenses
$2,394
Mortgage P&I
45%
$1,151
Property Taxes
19%
$484
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0