Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.73% first-year return on $45,633 initial cash invested.
6.73%
Cash On Cash
7.95%
Cap Rate
1.33
DSCR
$1,963
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $1,707 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$1,707
Mortgage P&I
55%
$1,085
Property Taxes
2%
$35
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0