Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.35% first-year return on $44,352 initial cash invested.
0.35%
Cash On Cash
6.9%
Cap Rate
1.11
DSCR
$2,246
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,233 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,246
Total Expenses
$2,233
Mortgage P&I
48%
$1,089
Property Taxes
9%
$205
Home Insurance
5%
$105
HOA
11%
$250
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0