Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $42,294 initial cash invested.
1.39%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$1,816
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $1,767 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$1,767
Mortgage P&I
58%
$1,057
Property Taxes
9%
$165
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0