Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.8% first-year return on $44,268 initial cash invested.
3.8%
Cash On Cash
7.79%
Cap Rate
1.21
DSCR
$2,046
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $1,906 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,046
Total Expenses
$1,906
Mortgage P&I
55%
$1,126
Property Taxes
9%
$178
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0