Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.11% first-year return on $48,300 initial cash invested.
3.11%
Cash On Cash
7.69%
Cap Rate
1.18
DSCR
$2,048
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,923 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$1,923
Mortgage P&I
61%
$1,247
Property Taxes
3%
$64
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0