Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.41% first-year return on $48,090 initial cash invested.
6.41%
Cash On Cash
7.79%
Cap Rate
1.35
DSCR
$2,538
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,538
Total Expenses
$2,281
Mortgage P&I
43%
$1,103
Property Taxes
16%
$418
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0