Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.02% first-year return on $44,520 initial cash invested.
2.02%
Cash On Cash
7.18%
Cap Rate
1.16
DSCR
$2,054
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,979 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$1,979
Mortgage P&I
53%
$1,091
Property Taxes
14%
$278
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0