Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.19% first-year return on $45,990 initial cash invested.
2.19%
Cash On Cash
7.48%
Cap Rate
1.16
DSCR
$2,073
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,989 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,073
Total Expenses
$1,989
Mortgage P&I
57%
$1,177
Property Taxes
9%
$196
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0