Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.94% first-year return on $44,520 initial cash invested.
3.94%
Cash On Cash
7.5%
Cap Rate
1.22
DSCR
$1,935
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,789 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,935
Total Expenses
$1,789
Mortgage P&I
56%
$1,082
Property Taxes
7%
$129
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0