Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.61% first-year return on $45,549 initial cash invested.
5.61%
Cash On Cash
7.97%
Cap Rate
1.29
DSCR
$2,151
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $1,938 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,151
Total Expenses
$1,938
Mortgage P&I
52%
$1,120
Property Taxes
8%
$181
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0