Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.8% first-year return on $45,024 initial cash invested.
0.8%
Cash On Cash
7.09%
Cap Rate
1.11
DSCR
$1,949
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,919 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$1,919
Mortgage P&I
58%
$1,140
Property Taxes
10%
$196
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0