Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.61% first-year return on $44,100 initial cash invested.
5.61%
Cash On Cash
8.63%
Cap Rate
1.28
DSCR
$2,484
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,278 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,484
Total Expenses
$2,278
Mortgage P&I
48%
$1,181
Property Taxes
15%
$378
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0