Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.17% first-year return on $42,945 initial cash invested.
10.17%
Cash On Cash
8.85%
Cap Rate
1.45
DSCR
$2,142
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,778 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$1,778
Mortgage P&I
48%
$1,038
Property Taxes
6%
$139
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0