Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.48% first-year return on $44,478 initial cash invested.
6.48%
Cash On Cash
8.51%
Cap Rate
1.3
DSCR
$2,159
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $1,919 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$1,919
Mortgage P&I
53%
$1,154
Property Taxes
6%
$124
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0