Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.21% first-year return on $43,449 initial cash invested.
2.21%
Cash On Cash
7.44%
Cap Rate
1.16
DSCR
$1,970
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $1,890 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,970
Total Expenses
$1,890
Mortgage P&I
56%
$1,104
Property Taxes
10%
$196
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0