Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.52% first-year return on $45,129 initial cash invested.
9.52%
Cash On Cash
8.84%
Cap Rate
1.44
DSCR
$2,502
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,144 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$2,144
Mortgage P&I
44%
$1,100
Property Taxes
14%
$340
Home Insurance
2%
$54
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0