Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.18% first-year return on $44,121 initial cash invested.
2.18%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$1,779
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,699 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,699
Mortgage P&I
61%
$1,077
Property Taxes
4%
$76
Home Insurance
4%
$75
HOA
0%
$8
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0