Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $45,129 initial cash invested.
2.13%
Cash On Cash
7.32%
Cap Rate
1.15
DSCR
$1,811
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $1,731 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$1,731
Mortgage P&I
63%
$1,140
Property Taxes
2%
$40
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0