Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.79% first-year return on $43,050 initial cash invested.
4.79%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$2,164
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$1,992
Mortgage P&I
49%
$1,067
Property Taxes
13%
$291
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0