Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.69% first-year return on $44,100 initial cash invested.
6.69%
Cash On Cash
8.82%
Cap Rate
1.31
DSCR
$2,299
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,053 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,053
Mortgage P&I
51%
$1,182
Property Taxes
9%
$199
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0