Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.96% first-year return on $43,029 initial cash invested.
4.96%
Cash On Cash
7.83%
Cap Rate
1.26
DSCR
$1,925
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $1,747 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$1,747
Mortgage P&I
55%
$1,063
Property Taxes
6%
$110
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0