Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.34% first-year return on $45,591 initial cash invested.
1.34%
Cash On Cash
7.44%
Cap Rate
1.14
DSCR
$2,196
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,145 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,196
Total Expenses
$2,145
Mortgage P&I
54%
$1,185
Property Taxes
15%
$325
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0