Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.57% first-year return on $44,058 initial cash invested.
7.57%
Cash On Cash
7.97%
Cap Rate
1.38
DSCR
$2,047
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,058
Downpayment
20%
$41,960
Closing costs
1%
$2,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$1,769
Mortgage P&I
49%
$1,013
Property Taxes
6%
$121
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0