Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.52% first-year return on $45,633 initial cash invested.
13.52%
Cash On Cash
9.88%
Cap Rate
1.6
DSCR
$3,075
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,075
Total Expenses
$2,561
Mortgage P&I
36%
$1,121
Property Taxes
18%
$553
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0