Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.18% first-year return on $44,247 initial cash invested.
6.18%
Cash On Cash
7.93%
Cap Rate
1.31
DSCR
$2,067
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$1,839
Mortgage P&I
51%
$1,061
Property Taxes
8%
$161
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0