Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.3% first-year return on $45,990 initial cash invested.
1.3%
Cash On Cash
7.32%
Cap Rate
1.12
DSCR
$1,815
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,765 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,815
Total Expenses
$1,765
Mortgage P&I
66%
$1,195
Property Taxes
1%
$20
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0