Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.57% first-year return on $48,279 initial cash invested.
5.57%
Cash On Cash
8.13%
Cap Rate
1.27
DSCR
$2,157
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$1,933
Mortgage P&I
57%
$1,225
Property Taxes
3%
$67
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0