Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.34% first-year return on $48,825 initial cash invested.
6.34%
Cash On Cash
8.3%
Cap Rate
1.29
DSCR
$2,141
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $1,883 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$1,883
Mortgage P&I
58%
$1,244
Property Taxes
0%
$2
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0