Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.87% first-year return on $45,318 initial cash invested.
4.87%
Cash On Cash
8.44%
Cap Rate
1.24
DSCR
$2,269
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,085 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,085
Mortgage P&I
54%
$1,220
Property Taxes
8%
$187
Home Insurance
3%
$77
HOA
1%
$12
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0