Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $45,024 initial cash invested.
1.79%
Cash On Cash
7.13%
Cap Rate
1.15
DSCR
$1,892
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $1,825 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,892
Total Expenses
$1,825
Mortgage P&I
59%
$1,112
Property Taxes
8%
$145
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0