Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.82% first-year return on $43,050 initial cash invested.
4.82%
Cash On Cash
7.19%
Cap Rate
1.27
DSCR
$1,711
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
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
$1,711
Total Expenses
$1,538
Mortgage P&I
57%
$970
Property Taxes
3%
$50
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0