Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.82% first-year return on $43,680 initial cash invested.
3.82%
Cash On Cash
7.66%
Cap Rate
1.22
DSCR
$2,023
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $1,884 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$1,884
Mortgage P&I
54%
$1,088
Property Taxes
8%
$168
Home Insurance
4%
$75
HOA
1%
$28
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0