Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $45,150 initial cash invested.
3.27%
Cash On Cash
7.4%
Cap Rate
1.2
DSCR
$1,966
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,843 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$1,843
Mortgage P&I
56%
$1,104
Property Taxes
8%
$153
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0