Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.05% first-year return on $45,654 initial cash invested.
3.05%
Cash On Cash
7.4%
Cap Rate
1.2
DSCR
$2,174
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,058 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,058
Mortgage P&I
51%
$1,116
Property Taxes
13%
$286
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0