Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.4% first-year return on $44,961 initial cash invested.
0.4%
Cash On Cash
6.76%
Cap Rate
1.09
DSCR
$1,713
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,698 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$1,698
Mortgage P&I
65%
$1,105
Property Taxes
5%
$91
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0