Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $42,945 initial cash invested.
2.43%
Cash On Cash
7.83%
Cap Rate
1.16
DSCR
$2,003
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $1,916 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$1,916
Mortgage P&I
57%
$1,148
Property Taxes
8%
$168
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0