Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $43,428 initial cash invested.
0.58%
Cash On Cash
6.75%
Cap Rate
1.1
DSCR
$1,727
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $1,706 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,727
Total Expenses
$1,706
Mortgage P&I
61%
$1,057
Property Taxes
7%
$125
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0