Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.05% first-year return on $48,067 initial cash invested.
0.05%
Cash On Cash
7.17%
Cap Rate
1.09
DSCR
$2,139
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $2,137 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,067
Downpayment
20%
$45,778
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$2,137
Mortgage P&I
59%
$1,258
Property Taxes
11%
$243
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0