Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $48,699 initial cash invested.
0.74%
Cash On Cash
7.15%
Cap Rate
1.11
DSCR
$2,092
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,062 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$2,062
Mortgage P&I
60%
$1,246
Property Taxes
9%
$191
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0