Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.5% first-year return on $45,654 initial cash invested.
1.5%
Cash On Cash
7.23%
Cap Rate
1.13
DSCR
$1,952
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $1,895 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$1,895
Mortgage P&I
59%
$1,155
Property Taxes
8%
$153
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0