Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.91% first-year return on $43,239 initial cash invested.
5.91%
Cash On Cash
8.49%
Cap Rate
1.28
DSCR
$2,192
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $1,979 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$1,979
Mortgage P&I
52%
$1,134
Property Taxes
6%
$130
Home Insurance
3%
$74
HOA
3%
$70
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0