Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.13% first-year return on $48,657 initial cash invested.
3.13%
Cash On Cash
7.68%
Cap Rate
1.19
DSCR
$2,172
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,045 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$2,045
Mortgage P&I
57%
$1,246
Property Taxes
9%
$188
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0