Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.93% first-year return on $43,575 initial cash invested.
4.93%
Cash On Cash
8.29%
Cap Rate
1.26
DSCR
$2,294
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $2,115 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$2,115
Mortgage P&I
50%
$1,139
Property Taxes
12%
$271
Home Insurance
3%
$75
HOA
1%
$33
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0