Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.45% first-year return on $44,079 initial cash invested.
2.45%
Cash On Cash
7.72%
Cap Rate
1.16
DSCR
$2,018
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,928 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,018
Total Expenses
$1,928
Mortgage P&I
57%
$1,160
Property Taxes
8%
$169
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0