Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.97% first-year return on $44,457 initial cash invested.
2.97%
Cash On Cash
7.22%
Cap Rate
1.19
DSCR
$1,885
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$1,775
Mortgage P&I
57%
$1,069
Property Taxes
8%
$142
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0