Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.83% first-year return on $43,428 initial cash invested.
5.83%
Cash On Cash
8.14%
Cap Rate
1.29
DSCR
$2,071
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $1,860 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$1,860
Mortgage P&I
52%
$1,087
Property Taxes
8%
$160
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0