Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $46,641 initial cash invested.
1.21%
Cash On Cash
7.24%
Cap Rate
1.13
DSCR
$2,159
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$2,112
Mortgage P&I
55%
$1,185
Property Taxes
13%
$286
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0