Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.73% first-year return on $44,100 initial cash invested.
12.73%
Cash On Cash
9.7%
Cap Rate
1.55
DSCR
$2,685
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,217 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,685
Total Expenses
$2,217
Mortgage P&I
41%
$1,095
Property Taxes
13%
$351
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0