Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.04% first-year return on $48,510 initial cash invested.
3.04%
Cash On Cash
7.9%
Cap Rate
1.2
DSCR
$2,552
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,429 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,552
Total Expenses
$2,429
Mortgage P&I
50%
$1,270
Property Taxes
16%
$416
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0