Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.9% first-year return on $45,129 initial cash invested.
7.9%
Cash On Cash
8.36%
Cap Rate
1.36
DSCR
$2,048
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,751 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,048
Total Expenses
$1,751
Mortgage P&I
54%
$1,099
Property Taxes
2%
$45
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0