Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.57% first-year return on $43,743 initial cash invested.
3.57%
Cash On Cash
7.51%
Cap Rate
1.21
DSCR
$1,850
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,720 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,720
Mortgage P&I
58%
$1,081
Property Taxes
4%
$71
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0