Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.59% first-year return on $42,546 initial cash invested.
2.59%
Cash On Cash
7.66%
Cap Rate
1.17
DSCR
$1,888
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,796 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$1,796
Mortgage P&I
59%
$1,107
Property Taxes
8%
$147
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0