Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.16% first-year return on $44,415 initial cash invested.
2.16%
Cash On Cash
7.85%
Cap Rate
1.16
DSCR
$2,195
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $2,115 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$2,115
Mortgage P&I
54%
$1,193
Property Taxes
13%
$275
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0