Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $43,176 initial cash invested.
1.39%
Cash On Cash
7.19%
Cap Rate
1.13
DSCR
$1,831
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,831
Total Expenses
$1,781
Mortgage P&I
60%
$1,090
Property Taxes
8%
$140
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0