Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.6% first-year return on $45,234 initial cash invested.
22.6%
Cash On Cash
12.2%
Cap Rate
1.86
DSCR
$3,233
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $2,381 expenses = $852 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,233
Total Expenses
$2,381
Mortgage P&I
36%
$1,176
Property Taxes
9%
$287
Home Insurance
2%
$77
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0