Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.66% first-year return on $43,764 initial cash invested.
2.66%
Cash On Cash
7.26%
Cap Rate
1.17
DSCR
$1,790
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,693
Mortgage P&I
60%
$1,074
Property Taxes
5%
$92
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0