Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.68% first-year return on $48,300 initial cash invested.
18.68%
Cash On Cash
11.32%
Cap Rate
1.71
DSCR
$2,936
Rent
$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,184 expenses = $752 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,936
Total Expenses
$2,184
Mortgage P&I
43%
$1,271
Property Taxes
2%
$69
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0