Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.21% first-year return on $44,184 initial cash invested.
4.21%
Cash On Cash
7.84%
Cap Rate
1.22
DSCR
$1,868
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,184
Downpayment
20%
$42,080
Closing costs
1%
$2,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$1,713
Mortgage P&I
60%
$1,126
Property Taxes
1%
$27
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0