Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.09% first-year return on $43,470 initial cash invested.
7.09%
Cash On Cash
8.56%
Cap Rate
1.32
DSCR
$2,082
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,825 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$1,825
Mortgage P&I
54%
$1,116
Property Taxes
5%
$96
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0