Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.95% first-year return on $44,331 initial cash invested.
3.95%
Cash On Cash
7.9%
Cap Rate
1.22
DSCR
$2,001
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $1,855 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,331
Downpayment
20%
$42,220
Closing costs
1%
$2,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$1,855
Mortgage P&I
57%
$1,143
Property Taxes
7%
$131
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0