Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.97% first-year return on $45,675 initial cash invested.
2.97%
Cash On Cash
7.95%
Cap Rate
1.18
DSCR
$2,224
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,111 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$2,111
Mortgage P&I
55%
$1,217
Property Taxes
11%
$242
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0