Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.99% first-year return on $45,234 initial cash invested.
4.99%
Cash On Cash
7.72%
Cap Rate
1.29
DSCR
$2,434
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,246 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$2,246
Mortgage P&I
44%
$1,075
Property Taxes
18%
$444
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0