Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.34% first-year return on $42,882 initial cash invested.
0.34%
Cash On Cash
7.28%
Cap Rate
1.09
DSCR
$1,760
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,748 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,748
Mortgage P&I
65%
$1,139
Property Taxes
4%
$72
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0