Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.88% first-year return on $42,252 initial cash invested.
4.88%
Cash On Cash
8.27%
Cap Rate
1.25
DSCR
$2,062
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $1,890 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$1,890
Mortgage P&I
54%
$1,112
Property Taxes
8%
$170
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0