Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $45,990 initial cash invested.
5.4%
Cash On Cash
7.91%
Cap Rate
1.27
DSCR
$2,003
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $1,796 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$1,796
Mortgage P&I
57%
$1,136
Property Taxes
3%
$63
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0