Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $48,573 initial cash invested.
0.2%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$1,815
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,807 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,573
Downpayment
20%
$46,260
Closing costs
1%
$2,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,815
Total Expenses
$1,807
Mortgage P&I
63%
$1,151
Property Taxes
5%
$82
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0