Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.16% first-year return on $48,300 initial cash invested.
3.16%
Cash On Cash
7.83%
Cap Rate
1.18
DSCR
$2,100
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,973 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,100
Total Expenses
$1,973
Mortgage P&I
60%
$1,268
Property Taxes
4%
$79
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0