Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.92% first-year return on $42,420 initial cash invested.
1.92%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$1,940
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $1,872 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,872
Mortgage P&I
53%
$1,026
Property Taxes
14%
$271
Home Insurance
4%
$71
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0