Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.66% first-year return on $44,079 initial cash invested.
4.66%
Cash On Cash
7.94%
Cap Rate
1.26
DSCR
$2,361
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,190 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,361
Total Expenses
$2,190
Mortgage P&I
47%
$1,099
Property Taxes
17%
$398
Home Insurance
3%
$74
HOA
0%
$5
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0