Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.93% first-year return on $48,699 initial cash invested.
4.93%
Cash On Cash
7.54%
Cap Rate
1.27
DSCR
$2,138
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,938 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$1,938
Mortgage P&I
54%
$1,151
Property Taxes
6%
$126
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0