Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.37% first-year return on $45,990 initial cash invested.
0.37%
Cash On Cash
6.83%
Cap Rate
1.09
DSCR
$1,880
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,866 expenses = $14 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
$1,880
Total Expenses
$1,866
Mortgage P&I
61%
$1,139
Property Taxes
8%
$154
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0