Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.73% first-year return on $45,717 initial cash invested.
0.73%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$1,727
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,727
Total Expenses
$1,699
Mortgage P&I
62%
$1,074
Property Taxes
6%
$99
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0