Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.6% first-year return on $48,111 initial cash invested.
1.6%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$1,894
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,830 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$1,830
Mortgage P&I
64%
$1,217
Property Taxes
2%
$40
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0