Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $43,260 initial cash invested.
1.28%
Cash On Cash
7.16%
Cap Rate
1.13
DSCR
$1,874
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$1,828
Mortgage P&I
58%
$1,089
Property Taxes
10%
$182
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0