Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $48,090 initial cash invested.
3.52%
Cash On Cash
7.56%
Cap Rate
1.2
DSCR
$2,057
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $1,916 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,057
Total Expenses
$1,916
Mortgage P&I
58%
$1,198
Property Taxes
5%
$103
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0