Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.77% first-year return on $48,090 initial cash invested.
3.77%
Cash On Cash
7.45%
Cap Rate
1.21
DSCR
$1,939
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $1,788 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$1,788
Mortgage P&I
61%
$1,173
Property Taxes
2%
$31
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0