Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.02% first-year return on $48,216 initial cash invested.
0.02%
Cash On Cash
7.03%
Cap Rate
1.08
DSCR
$2,016
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $2,015 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,016
Total Expenses
$2,015
Mortgage P&I
62%
$1,243
Property Taxes
8%
$165
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0