Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.22% first-year return on $46,326 initial cash invested.
1.22%
Cash On Cash
7.37%
Cap Rate
1.13
DSCR
$2,176
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,129 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$2,129
Mortgage P&I
55%
$1,199
Property Taxes
10%
$217
Home Insurance
6%
$133
HOA
1%
$13
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0