Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.02% first-year return on $44,478 initial cash invested.
2.02%
Cash On Cash
7.14%
Cap Rate
1.17
DSCR
$2,217
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,142 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$2,142
Mortgage P&I
48%
$1,074
Property Taxes
17%
$375
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0