Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.87% first-year return on $43,050 initial cash invested.
2.87%
Cash On Cash
7.86%
Cap Rate
1.17
DSCR
$1,866
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $1,763 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,866
Total Expenses
$1,763
Mortgage P&I
61%
$1,147
Property Taxes
3%
$59
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0