Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.97% first-year return on $45,948 initial cash invested.
7.97%
Cash On Cash
8.42%
Cap Rate
1.38
DSCR
$2,389
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $2,084 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$2,084
Mortgage P&I
47%
$1,111
Property Taxes
12%
$283
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0