Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.69% first-year return on $44,079 initial cash invested.
1.69%
Cash On Cash
7.04%
Cap Rate
1.16
DSCR
$2,073
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,011 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$2,011
Mortgage P&I
51%
$1,066
Property Taxes
16%
$332
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0