Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.06% first-year return on $44,100 initial cash invested.
1.06%
Cash On Cash
7.26%
Cap Rate
1.12
DSCR
$1,843
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $1,804 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,843
Total Expenses
$1,804
Mortgage P&I
62%
$1,139
Property Taxes
6%
$112
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0