Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.33% first-year return on $44,100 initial cash invested.
5.33%
Cash On Cash
7.51%
Cap Rate
1.29
DSCR
$1,920
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,724
Mortgage P&I
53%
$1,023
Property Taxes
7%
$128
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0