Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.17% first-year return on $42,651 initial cash invested.
7.17%
Cash On Cash
8.69%
Cap Rate
1.33
DSCR
$2,255
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,000 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,000
Mortgage P&I
49%
$1,102
Property Taxes
11%
$240
Home Insurance
3%
$71
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0