Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.03% first-year return on $44,373 initial cash invested.
8.03%
Cash On Cash
8.41%
Cap Rate
1.37
DSCR
$2,018
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,721 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,018
Total Expenses
$1,721
Mortgage P&I
54%
$1,082
Property Taxes
2%
$39
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0