Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $43,302 initial cash invested.
0.86%
Cash On Cash
6.93%
Cap Rate
1.11
DSCR
$1,773
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $1,742 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$1,742
Mortgage P&I
60%
$1,070
Property Taxes
8%
$145
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0