Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.9% first-year return on $45,549 initial cash invested.
2.9%
Cash On Cash
7.04%
Cap Rate
1.18
DSCR
$1,744
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$1,634
Mortgage P&I
62%
$1,076
Property Taxes
3%
$45
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0