Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.99% first-year return on $44,098 initial cash invested.
1.99%
Cash On Cash
7.55%
Cap Rate
1.15
DSCR
$1,957
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $1,884 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,098
Downpayment
20%
$41,998
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$1,884
Mortgage P&I
59%
$1,150
Property Taxes
8%
$151
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0