Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.07% first-year return on $45,213 initial cash invested.
5.07%
Cash On Cash
7.79%
Cap Rate
1.27
DSCR
$2,074
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,883 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$1,883
Mortgage P&I
53%
$1,103
Property Taxes
8%
$171
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0