Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.68% first-year return on $48,279 initial cash invested.
3.68%
Cash On Cash
7.66%
Cap Rate
1.23
DSCR
$2,519
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,371 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,519
Total Expenses
$2,371
Mortgage P&I
47%
$1,194
Property Taxes
18%
$442
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0