Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.63% first-year return on $45,591 initial cash invested.
6.63%
Cash On Cash
8.04%
Cap Rate
1.32
DSCR
$2,023
Rent
$252
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$1,771
Mortgage P&I
54%
$1,102
Property Taxes
3%
$64
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0