Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.37% first-year return on $46,641 initial cash invested.
2.37%
Cash On Cash
7.45%
Cap Rate
1.17
DSCR
$2,070
Rent
$92
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
$2,070
Total Expenses
$1,978
Mortgage P&I
57%
$1,182
Property Taxes
8%
$173
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0