Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.34% first-year return on $44,457 initial cash invested.
5.34%
Cash On Cash
8.07%
Cap Rate
1.26
DSCR
$1,963
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $1,765 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,963
Total Expenses
$1,765
Mortgage P&I
57%
$1,127
Property Taxes
2%
$48
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0