Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.84% first-year return on $44,772 initial cash invested.
8.84%
Cash On Cash
8.58%
Cap Rate
1.41
DSCR
$2,229
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $1,899 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$1,899
Mortgage P&I
49%
$1,083
Property Taxes
7%
$162
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0