Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.22% first-year return on $45,402 initial cash invested.
2.22%
Cash On Cash
7.29%
Cap Rate
1.16
DSCR
$1,964
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $1,880 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,964
Total Expenses
$1,880
Mortgage P&I
58%
$1,131
Property Taxes
8%
$162
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0