Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.22% first-year return on $44,940 initial cash invested.
2.22%
Cash On Cash
7.61%
Cap Rate
1.16
DSCR
$2,019
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,936 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$1,936
Mortgage P&I
58%
$1,173
Property Taxes
8%
$163
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0