Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.65% first-year return on $44,394 initial cash invested.
6.65%
Cash On Cash
8.08%
Cap Rate
1.32
DSCR
$1,975
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$1,729
Mortgage P&I
55%
$1,079
Property Taxes
3%
$61
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0