Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.52% first-year return on $46,473 initial cash invested.
0.52%
Cash On Cash
6.86%
Cap Rate
1.1
DSCR
$1,941
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,921 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$1,921
Mortgage P&I
59%
$1,148
Property Taxes
10%
$190
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0