Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.24% first-year return on $48,279 initial cash invested.
5.24%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$2,494
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,283 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,494
Total Expenses
$2,283
Mortgage P&I
47%
$1,168
Property Taxes
15%
$386
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0