Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.37% first-year return on $45,213 initial cash invested.
12.37%
Cash On Cash
9.83%
Cap Rate
1.5
DSCR
$2,443
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $1,977 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$1,977
Mortgage P&I
48%
$1,175
Property Taxes
3%
$69
Home Insurance
3%
$77
HOA
1%
$21
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0