Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.65% first-year return on $44,583 initial cash invested.
0.65%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$1,876
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $1,852 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,583
Downpayment
20%
$42,460
Closing costs
1%
$2,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,876
Total Expenses
$1,852
Mortgage P&I
58%
$1,092
Property Taxes
9%
$161
Home Insurance
4%
$75
HOA
2%
$35
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0