Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $48,720 initial cash invested.
0.64%
Cash On Cash
6.77%
Cap Rate
1.1
DSCR
$1,851
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,825 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,825
Mortgage P&I
64%
$1,190
Property Taxes
4%
$69
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0