Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.51% first-year return on $42,525 initial cash invested.
4.51%
Cash On Cash
7.89%
Cap Rate
1.25
DSCR
$2,060
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,900
Mortgage P&I
52%
$1,068
Property Taxes
11%
$226
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0