Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.67% first-year return on $42,231 initial cash invested.
2.67%
Cash On Cash
7.67%
Cap Rate
1.17
DSCR
$1,902
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,808 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$1,808
Mortgage P&I
58%
$1,097
Property Taxes
5%
$91
Home Insurance
4%
$71
HOA
3%
$55
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0