Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.88% first-year return on $45,255 initial cash invested.
1.88%
Cash On Cash
7.35%
Cap Rate
1.15
DSCR
$2,006
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $1,935 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,006
Total Expenses
$1,935
Mortgage P&I
57%
$1,149
Property Taxes
9%
$190
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0