Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $48,195 initial cash invested.
4.38%
Cash On Cash
7.59%
Cap Rate
1.24
DSCR
$2,012
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $1,836 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,012
Total Expenses
$1,836
Mortgage P&I
58%
$1,175
Property Taxes
3%
$57
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0