Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.68% first-year return on $42,798 initial cash invested.
1.68%
Cash On Cash
7.36%
Cap Rate
1.16
DSCR
$2,166
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,106 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,798
Downpayment
20%
$40,760
Closing costs
1%
$2,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$2,106
Mortgage P&I
50%
$1,082
Property Taxes
18%
$387
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0