Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.59% first-year return on $48,615 initial cash invested.
2.59%
Cash On Cash
7.51%
Cap Rate
1.17
DSCR
$2,122
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,017 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$2,017
Mortgage P&I
58%
$1,237
Property Taxes
7%
$147
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0