Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.65% first-year return on $45,150 initial cash invested.
1.65%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$1,775
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,775
Total Expenses
$1,713
Mortgage P&I
64%
$1,130
Property Taxes
3%
$46
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0