Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.48% first-year return on $44,793 initial cash invested.
0.48%
Cash On Cash
7.03%
Cap Rate
1.1
DSCR
$2,004
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,986 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$1,986
Mortgage P&I
56%
$1,132
Property Taxes
13%
$268
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0