Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.67% first-year return on $44,499 initial cash invested.
3.67%
Cash On Cash
7.53%
Cap Rate
1.21
DSCR
$1,875
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,739 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,739
Mortgage P&I
59%
$1,100
Property Taxes
4%
$76
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0