Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $45,297 initial cash invested.
0.64%
Cash On Cash
6.82%
Cap Rate
1.1
DSCR
$1,789
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $1,765 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,297
Downpayment
20%
$43,140
Closing costs
1%
$2,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$1,765
Mortgage P&I
62%
$1,112
Property Taxes
7%
$119
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0