Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.27% first-year return on $45,045 initial cash invested.
0.27%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$1,872
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,862 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$1,862
Mortgage P&I
59%
$1,106
Property Taxes
10%
$192
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0