Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.8% first-year return on $44,100 initial cash invested.
30.8%
Cash On Cash
13.64%
Cap Rate
2.17
DSCR
$3,147
Rent
$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $2,015 expenses = $1,132 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
$3,147
Total Expenses
$2,015
Mortgage P&I
35%
$1,098
Property Taxes
1%
$25
Home Insurance
2%
$74
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0