Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.57% first-year return on $44,226 initial cash invested.
0.57%
Cash On Cash
7.33%
Cap Rate
1.11
DSCR
$2,079
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $2,058 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$2,058
Mortgage P&I
56%
$1,162
Property Taxes
13%
$280
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0