Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.37% first-year return on $43,050 initial cash invested.
3.37%
Cash On Cash
7.62%
Cap Rate
1.19
DSCR
$1,780
Rent
$121
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
7.0%
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
$1,780
Total Expenses
$1,659
Mortgage P&I
61%
$1,091
Property Taxes
2%
$33
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0