Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.22% first-year return on $45,150 initial cash invested.
3.22%
Cash On Cash
7.38%
Cap Rate
1.21
DSCR
$2,250
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,250
Total Expenses
$2,129
Mortgage P&I
48%
$1,090
Property Taxes
17%
$380
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0