Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.3% first-year return on $43,281 initial cash invested.
1.3%
Cash On Cash
7.46%
Cap Rate
1.13
DSCR
$2,074
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,027 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,281
Downpayment
20%
$41,220
Closing costs
1%
$2,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$2,027
Mortgage P&I
54%
$1,130
Property Taxes
14%
$290
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0