Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $45,990 initial cash invested.
1.28%
Cash On Cash
6.94%
Cap Rate
1.14
DSCR
$2,110
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,061 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,061
Mortgage P&I
53%
$1,112
Property Taxes
15%
$322
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0