Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $44,961 initial cash invested.
3.52%
Cash On Cash
7.47%
Cap Rate
1.21
DSCR
$1,931
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $1,799 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$1,799
Mortgage P&I
57%
$1,104
Property Taxes
3%
$59
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0