Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $44,814 initial cash invested.
2.06%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$1,858
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,781 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,814
Downpayment
20%
$42,680
Closing costs
1%
$2,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,781
Mortgage P&I
58%
$1,069
Property Taxes
7%
$124
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0