Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.5% first-year return on $42,693 initial cash invested.
4.5%
Cash On Cash
7.81%
Cap Rate
1.24
DSCR
$1,941
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,781 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$1,781
Mortgage P&I
55%
$1,066
Property Taxes
7%
$137
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0