Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.53% first-year return on $44,079 initial cash invested.
9.53%
Cash On Cash
9.04%
Cap Rate
1.43
DSCR
$2,566
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,216 expenses = $350 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
$2,566
Total Expenses
$2,216
Mortgage P&I
43%
$1,103
Property Taxes
14%
$372
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0