Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.44% first-year return on $44,079 initial cash invested.
4.44%
Cash On Cash
7.63%
Cap Rate
1.25
DSCR
$2,110
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $1,947 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,110
Total Expenses
$1,947
Mortgage P&I
51%
$1,066
Property Taxes
12%
$263
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0