Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $45,150 initial cash invested.
1.94%
Cash On Cash
7.14%
Cap Rate
1.15
DSCR
$1,815
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,742 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,815
Total Expenses
$1,742
Mortgage P&I
61%
$1,116
Property Taxes
4%
$78
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0