Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.71% first-year return on $48,195 initial cash invested.
3.71%
Cash On Cash
7.82%
Cap Rate
1.21
DSCR
$2,204
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,055 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$2,055
Mortgage P&I
56%
$1,237
Property Taxes
7%
$164
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0