Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.08% first-year return on $45,948 initial cash invested.
3.08%
Cash On Cash
7.59%
Cap Rate
1.18
DSCR
$1,890
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,772 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,772
Mortgage P&I
62%
$1,172
Property Taxes
2%
$31
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0