Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.76% first-year return on $45,150 initial cash invested.
10.76%
Cash On Cash
9.16%
Cap Rate
1.47
DSCR
$2,422
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,017 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,422
Total Expenses
$2,017
Mortgage P&I
46%
$1,116
Property Taxes
8%
$197
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0