Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.44% first-year return on $44,079 initial cash invested.
0.44%
Cash On Cash
7.05%
Cap Rate
1.1
DSCR
$1,992
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,976 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$1,976
Mortgage P&I
56%
$1,117
Property Taxes
13%
$266
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0