Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.75% first-year return on $44,268 initial cash invested.
15.75%
Cash On Cash
10.21%
Cap Rate
1.65
DSCR
$2,461
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $1,880 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$1,880
Mortgage P&I
44%
$1,089
Property Taxes
3%
$69
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0