Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.29% first-year return on $44,709 initial cash invested.
1.29%
Cash On Cash
7.3%
Cap Rate
1.12
DSCR
$1,897
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $1,849 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$1,849
Mortgage P&I
61%
$1,152
Property Taxes
6%
$123
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0