Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.47% first-year return on $45,612 initial cash invested.
5.47%
Cash On Cash
7.74%
Cap Rate
1.31
DSCR
$2,437
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,437
Total Expenses
$2,229
Mortgage P&I
44%
$1,071
Property Taxes
17%
$426
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0