Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.67% first-year return on $45,129 initial cash invested.
8.67%
Cash On Cash
8.87%
Cap Rate
1.39
DSCR
$2,401
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,401
Total Expenses
$2,075
Mortgage P&I
48%
$1,142
Property Taxes
10%
$234
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0