Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $44,373 initial cash invested.
1.33%
Cash On Cash
7.36%
Cap Rate
1.12
DSCR
$1,879
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $1,830 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$1,830
Mortgage P&I
61%
$1,153
Property Taxes
7%
$125
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0