Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.22% first-year return on $48,195 initial cash invested.
6.22%
Cash On Cash
8.44%
Cap Rate
1.29
DSCR
$2,234
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $1,984 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,234
Total Expenses
$1,984
Mortgage P&I
56%
$1,252
Property Taxes
3%
$71
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0