Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.23% first-year return on $43,554 initial cash invested.
2.23%
Cash On Cash
7.24%
Cap Rate
1.16
DSCR
$1,864
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$1,783
Mortgage P&I
58%
$1,077
Property Taxes
8%
$147
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0