Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.93% first-year return on $44,625 initial cash invested.
8.93%
Cash On Cash
9.04%
Cap Rate
1.39
DSCR
$2,304
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,304
Total Expenses
$1,972
Mortgage P&I
50%
$1,154
Property Taxes
6%
$145
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0