Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 10% first-year return on $42,840 initial cash invested.
10%
Cash On Cash
9.37%
Cap Rate
1.44
DSCR
$2,513
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $2,156 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$2,156
Mortgage P&I
44%
$1,110
Property Taxes
13%
$321
Home Insurance
3%
$71
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0