Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.49% first-year return on $46,599 initial cash invested.
0.49%
Cash On Cash
6.9%
Cap Rate
1.1
DSCR
$1,957
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $1,938 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$1,938
Mortgage P&I
59%
$1,159
Property Taxes
10%
$191
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0