Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.79% first-year return on $45,129 initial cash invested.
7.79%
Cash On Cash
8.54%
Cap Rate
1.36
DSCR
$2,253
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,960 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,253
Total Expenses
$1,960
Mortgage P&I
50%
$1,123
Property Taxes
8%
$176
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0