Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $45,654 initial cash invested.
0.45%
Cash On Cash
6.66%
Cap Rate
1.09
DSCR
$1,704
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $1,687 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$1,687
Mortgage P&I
65%
$1,104
Property Taxes
8%
$139
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0