Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.34% first-year return on $42,504 initial cash invested.
0.34%
Cash On Cash
6.79%
Cap Rate
1.09
DSCR
$1,594
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,582 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,504
Downpayment
20%
$40,480
Closing costs
1%
$2,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,582
Mortgage P&I
66%
$1,054
Property Taxes
3%
$41
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0