Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.22% first-year return on $44,247 initial cash invested.
0.22%
Cash On Cash
6.86%
Cap Rate
1.09
DSCR
$1,777
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,769 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,769
Mortgage P&I
62%
$1,107
Property Taxes
7%
$124
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0