Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.03% first-year return on $44,856 initial cash invested.
0.03%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$1,697
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,697 income − $1,696 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,856
Downpayment
20%
$42,720
Closing costs
1%
$2,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,697
Total Expenses
$1,696
Mortgage P&I
64%
$1,085
Property Taxes
5%
$90
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0