Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.9% first-year return on $48,300 initial cash invested.
7.9%
Cash On Cash
8.68%
Cap Rate
1.35
DSCR
$2,328
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,010 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$2,010
Mortgage P&I
53%
$1,229
Property Taxes
4%
$96
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0