Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.22% first-year return on $44,646 initial cash invested.
8.22%
Cash On Cash
8.34%
Cap Rate
1.4
DSCR
$2,255
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $1,949 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,646
Downpayment
20%
$42,520
Closing costs
1%
$2,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$1,949
Mortgage P&I
47%
$1,058
Property Taxes
9%
$206
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0