Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.28% first-year return on $45,318 initial cash invested.
3.28%
Cash On Cash
7.91%
Cap Rate
1.21
DSCR
$2,462
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,338 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,462
Total Expenses
$2,338
Mortgage P&I
48%
$1,175
Property Taxes
19%
$465
Home Insurance
2%
$58
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0