Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.93% first-year return on $43,449 initial cash invested.
2.93%
Cash On Cash
7.47%
Cap Rate
1.18
DSCR
$1,903
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$1,797
Mortgage P&I
57%
$1,087
Property Taxes
7%
$142
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0