Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.91% first-year return on $45,150 initial cash invested.
3.91%
Cash On Cash
7.66%
Cap Rate
1.21
DSCR
$1,906
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $1,759 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,906
Total Expenses
$1,759
Mortgage P&I
59%
$1,130
Property Taxes
3%
$59
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0