Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.27% first-year return on $45,717 initial cash invested.
18.27%
Cash On Cash
10.98%
Cap Rate
1.75
DSCR
$3,150
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$2,454
Mortgage P&I
36%
$1,138
Property Taxes
8%
$267
Home Insurance
3%
$79
HOA
5%
$150
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0