Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.41% first-year return on $44,100 initial cash invested.
0.41%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$1,610
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $1,595 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,595
Mortgage P&I
68%
$1,087
Property Taxes
1%
$16
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0