Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $44,121 initial cash invested.
0.82%
Cash On Cash
7.04%
Cap Rate
1.11
DSCR
$1,852
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$1,822
Mortgage P&I
60%
$1,109
Property Taxes
8%
$156
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0