Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.58% first-year return on $43,281 initial cash invested.
3.58%
Cash On Cash
8.15%
Cap Rate
1.2
DSCR
$2,066
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $1,937 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,066
Total Expenses
$1,937
Mortgage P&I
56%
$1,167
Property Taxes
8%
$159
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0