Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $45,969 initial cash invested.
0.42%
Cash On Cash
6.61%
Cap Rate
1.1
DSCR
$1,808
Rent
$16
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$1,792
Mortgage P&I
61%
$1,099
Property Taxes
8%
$146
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0