Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.33% first-year return on $46,473 initial cash invested.
3.33%
Cash On Cash
7.65%
Cap Rate
1.2
DSCR
$2,095
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,095
Total Expenses
$1,966
Mortgage P&I
56%
$1,177
Property Taxes
8%
$164
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0