Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.99% first-year return on $45,780 initial cash invested.
7.99%
Cash On Cash
8.91%
Cap Rate
1.34
DSCR
$2,180
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $1,875 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$1,875
Mortgage P&I
55%
$1,205
Property Taxes
1%
$27
Home Insurance
3%
$76
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0