Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.16% first-year return on $46,515 initial cash invested.
1.16%
Cash On Cash
6.97%
Cap Rate
1.12
DSCR
$1,937
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $1,892 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,937
Total Expenses
$1,892
Mortgage P&I
59%
$1,144
Property Taxes
8%
$158
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0