Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.7% first-year return on $44,415 initial cash invested.
2.7%
Cash On Cash
7.53%
Cap Rate
1.17
DSCR
$1,902
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,802 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$1,802
Mortgage P&I
60%
$1,132
Property Taxes
5%
$96
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0