Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.8% first-year return on $44,688 initial cash invested.
1.8%
Cash On Cash
7.35%
Cap Rate
1.15
DSCR
$2,016
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $1,949 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,016
Total Expenses
$1,949
Mortgage P&I
56%
$1,135
Property Taxes
10%
$201
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0