Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $43,386 initial cash invested.
0.19%
Cash On Cash
6.87%
Cap Rate
1.1
DSCR
$2,018
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $2,011 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,018
Total Expenses
$2,011
Mortgage P&I
53%
$1,074
Property Taxes
17%
$346
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0