Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.13% first-year return on $45,150 initial cash invested.
5.13%
Cash On Cash
7.96%
Cap Rate
1.26
DSCR
$2,070
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $1,877 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,070
Total Expenses
$1,877
Mortgage P&I
55%
$1,129
Property Taxes
6%
$134
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0