Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.62% first-year return on $45,801 initial cash invested.
3.62%
Cash On Cash
7.05%
Cap Rate
1.22
DSCR
$1,781
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,643
Mortgage P&I
59%
$1,054
Property Taxes
2%
$36
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0