Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.13% first-year return on $45,129 initial cash invested.
5.13%
Cash On Cash
7.37%
Cap Rate
1.28
DSCR
$1,897
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$1,704
Mortgage P&I
54%
$1,031
Property Taxes
5%
$104
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0