Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.8% first-year return on $45,906 initial cash invested.
10.8%
Cash On Cash
9.66%
Cap Rate
1.43
DSCR
$2,394
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,981 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,906
Downpayment
20%
$43,720
Closing costs
1%
$2,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$1,981
Mortgage P&I
51%
$1,227
Property Taxes
2%
$54
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0