Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.66% first-year return on $44,562 initial cash invested.
12.66%
Cash On Cash
9.45%
Cap Rate
1.54
DSCR
$2,272
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $1,802 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$1,802
Mortgage P&I
48%
$1,087
Property Taxes
2%
$47
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0