Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.61% first-year return on $44,730 initial cash invested.
1.61%
Cash On Cash
7.32%
Cap Rate
1.14
DSCR
$1,919
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,919
Total Expenses
$1,859
Mortgage P&I
60%
$1,144
Property Taxes
7%
$141
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0