Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.95% first-year return on $44,100 initial cash invested.
4.95%
Cash On Cash
7.85%
Cap Rate
1.25
DSCR
$1,938
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $1,756 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,938
Total Expenses
$1,756
Mortgage P&I
56%
$1,095
Property Taxes
4%
$83
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0