Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.92% first-year return on $42,756 initial cash invested.
2.92%
Cash On Cash
7.7%
Cap Rate
1.18
DSCR
$1,824
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $1,720 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,824
Total Expenses
$1,720
Mortgage P&I
61%
$1,111
Property Taxes
4%
$74
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0