Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.62% first-year return on $45,066 initial cash invested.
5.62%
Cash On Cash
8.38%
Cap Rate
1.28
DSCR
$2,425
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,214 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$2,214
Mortgage P&I
48%
$1,166
Property Taxes
14%
$341
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0