Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.72% first-year return on $44,919 initial cash invested.
7.72%
Cash On Cash
8.61%
Cap Rate
1.35
DSCR
$2,177
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $1,888 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$1,888
Mortgage P&I
52%
$1,136
Property Taxes
5%
$110
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0