Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $44,562 initial cash invested.
2.75%
Cash On Cash
6.87%
Cap Rate
1.19
DSCR
$1,839
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$1,737
Mortgage P&I
55%
$1,020
Property Taxes
7%
$120
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0