Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.6% first-year return on $48,279 initial cash invested.
4.6%
Cash On Cash
7.7%
Cap Rate
1.24
DSCR
$1,979
Rent
$185
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
6.7%
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
$1,979
Total Expenses
$1,794
Mortgage P&I
60%
$1,191
Property Taxes
0%
$8
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0