Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.2% first-year return on $45,780 initial cash invested.
2.2%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$1,772
Rent
$84
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
6.3%
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
$1,772
Total Expenses
$1,688
Mortgage P&I
61%
$1,079
Property Taxes
4%
$74
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0