Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.83% first-year return on $44,730 initial cash invested.
0.83%
Cash On Cash
7.21%
Cap Rate
1.11
DSCR
$2,022
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,991 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$1,991
Mortgage P&I
57%
$1,148
Property Taxes
12%
$243
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0