Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.09% first-year return on $45,108 initial cash invested.
6.09%
Cash On Cash
8.21%
Cap Rate
1.3
DSCR
$2,239
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $2,010 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,239
Total Expenses
$2,010
Mortgage P&I
50%
$1,128
Property Taxes
10%
$225
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0