Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.8% first-year return on $45,402 initial cash invested.
1.8%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$1,760
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,692 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,692
Mortgage P&I
64%
$1,118
Property Taxes
3%
$58
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0