Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.66% first-year return on $45,150 initial cash invested.
8.66%
Cash On Cash
8.55%
Cap Rate
1.39
DSCR
$2,124
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $1,798 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$1,798
Mortgage P&I
52%
$1,100
Property Taxes
3%
$72
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0