Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.46% first-year return on $43,365 initial cash invested.
9.46%
Cash On Cash
8.63%
Cap Rate
1.42
DSCR
$1,890
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,548 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,548
Mortgage P&I
56%
$1,049
Property Taxes
0%
$7
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0