Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.13% first-year return on $45,003 initial cash invested.
4.13%
Cash On Cash
7.47%
Cap Rate
1.22
DSCR
$1,690
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $1,535 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,535
Mortgage P&I
65%
$1,095
Property Taxes
0%
$1
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0