Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $44,163 initial cash invested.
3.45%
Cash On Cash
7.83%
Cap Rate
1.2
DSCR
$2,120
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,993 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$1,993
Mortgage P&I
54%
$1,140
Property Taxes
10%
$222
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0