Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.82% first-year return on $43,260 initial cash invested.
8.82%
Cash On Cash
8.8%
Cap Rate
1.39
DSCR
$2,111
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $1,793 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$1,793
Mortgage P&I
51%
$1,087
Property Taxes
4%
$84
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0