Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.87% first-year return on $45,612 initial cash invested.
2.87%
Cash On Cash
7.3%
Cap Rate
1.18
DSCR
$1,946
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $1,837 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,946
Total Expenses
$1,837
Mortgage P&I
57%
$1,116
Property Taxes
7%
$138
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0