Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.55% first-year return on $44,079 initial cash invested.
1.55%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$1,683
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,626 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$1,626
Mortgage P&I
66%
$1,107
Property Taxes
0%
$8
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0