Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.67% first-year return on $43,995 initial cash invested.
8.67%
Cash On Cash
8.65%
Cap Rate
1.38
DSCR
$1,973
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $1,655 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,973
Total Expenses
$1,655
Mortgage P&I
55%
$1,094
Property Taxes
0%
$1
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0