Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.14% first-year return on $45,717 initial cash invested.
5.14%
Cash On Cash
7.74%
Cap Rate
1.27
DSCR
$2,074
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,878 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$1,878
Mortgage P&I
53%
$1,105
Property Taxes
7%
$155
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0