Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.71% first-year return on $45,486 initial cash invested.
0.71%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$1,755
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,728 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,728
Mortgage P&I
62%
$1,095
Property Taxes
4%
$62
Home Insurance
5%
$79
HOA
2%
$35
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0