Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.95% first-year return on $46,032 initial cash invested.
10.95%
Cash On Cash
9.53%
Cap Rate
1.46
DSCR
$2,545
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,545
Total Expenses
$2,125
Mortgage P&I
47%
$1,194
Property Taxes
8%
$193
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0