Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.49% first-year return on $42,357 initial cash invested.
2.49%
Cash On Cash
6.9%
Cap Rate
1.18
DSCR
$1,714
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,714
Total Expenses
$1,626
Mortgage P&I
58%
$986
Property Taxes
6%
$103
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0