Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.44% first-year return on $44,688 initial cash invested.
3.44%
Cash On Cash
7.85%
Cap Rate
1.2
DSCR
$2,065
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $1,937 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$1,937
Mortgage P&I
56%
$1,161
Property Taxes
8%
$163
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0