Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.29% first-year return on $45,969 initial cash invested.
0.29%
Cash On Cash
7.03%
Cap Rate
1.09
DSCR
$1,804
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,793 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,793
Mortgage P&I
66%
$1,182
Property Taxes
4%
$64
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0