Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.84% first-year return on $45,220 initial cash invested.
2.84%
Cash On Cash
7.26%
Cap Rate
1.19
DSCR
$2,072
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,220
Downpayment
20%
$43,067
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,072
Total Expenses
$1,965
Mortgage P&I
53%
$1,092
Property Taxes
13%
$259
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0