Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.71% first-year return on $44,079 initial cash invested.
0.71%
Cash On Cash
7.15%
Cap Rate
1.11
DSCR
$2,036
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,010 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,036
Total Expenses
$2,010
Mortgage P&I
55%
$1,122
Property Taxes
14%
$284
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0