Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $44,919 initial cash invested.
4.38%
Cash On Cash
8.01%
Cap Rate
1.22
DSCR
$1,946
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $1,782 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,946
Total Expenses
$1,782
Mortgage P&I
60%
$1,167
Property Taxes
2%
$32
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0