Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.23% first-year return on $44,604 initial cash invested.
2.23%
Cash On Cash
7.2%
Cap Rate
1.16
DSCR
$1,842
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,759 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,604
Downpayment
20%
$42,480
Closing costs
1%
$2,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$1,759
Mortgage P&I
60%
$1,099
Property Taxes
6%
$105
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0