Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.64% first-year return on $42,798 initial cash invested.
2.64%
Cash On Cash
7.1%
Cap Rate
1.18
DSCR
$1,739
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,739
Total Expenses
$1,645
Mortgage P&I
59%
$1,025
Property Taxes
5%
$80
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0