Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.35% first-year return on $46,011 initial cash invested.
2.35%
Cash On Cash
7.28%
Cap Rate
1.16
DSCR
$1,969
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $1,879 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$1,879
Mortgage P&I
58%
$1,141
Property Taxes
9%
$183
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0