Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.75% first-year return on $44,940 initial cash invested.
0.75%
Cash On Cash
7.53%
Cap Rate
1.13
DSCR
$2,444
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,416 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$2,416
Mortgage P&I
49%
$1,193
Property Taxes
19%
$474
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0