Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.18% first-year return on $45,654 initial cash invested.
0.18%
Cash On Cash
6.97%
Cap Rate
1.1
DSCR
$2,111
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $2,104 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$2,104
Mortgage P&I
54%
$1,149
Property Taxes
16%
$330
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0