Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.24% first-year return on $42,189 initial cash invested.
4.24%
Cash On Cash
7.57%
Cap Rate
1.24
DSCR
$1,883
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$1,734
Mortgage P&I
54%
$1,025
Property Taxes
7%
$138
Home Insurance
4%
$74
HOA
0%
$8
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0