Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $44,310 initial cash invested.
2.76%
Cash On Cash
7.67%
Cap Rate
1.17
DSCR
$1,891
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,789 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,789
Mortgage P&I
61%
$1,152
Property Taxes
5%
$89
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0