Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.18% first-year return on $45,990 initial cash invested.
9.18%
Cash On Cash
8.95%
Cap Rate
1.44
DSCR
$2,932
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,580 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,932
Total Expenses
$2,580
Mortgage P&I
39%
$1,134
Property Taxes
21%
$606
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0