Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.34% first-year return on $44,205 initial cash invested.
3.34%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$1,806
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$1,683
Mortgage P&I
58%
$1,044
Property Taxes
4%
$67
Home Insurance
5%
$82
HOA
1%
$21
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0