Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.25% first-year return on $48,552 initial cash invested.
0.25%
Cash On Cash
7.01%
Cap Rate
1.08
DSCR
$1,902
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,892 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$1,892
Mortgage P&I
66%
$1,246
Property Taxes
4%
$69
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0