Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.5% first-year return on $44,100 initial cash invested.
13.5%
Cash On Cash
9.78%
Cap Rate
1.57
DSCR
$2,512
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,016 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,512
Total Expenses
$2,016
Mortgage P&I
43%
$1,090
Property Taxes
8%
$198
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0