Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $43,050 initial cash invested.
3.43%
Cash On Cash
7.67%
Cap Rate
1.2
DSCR
$1,955
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $1,832 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$1,832
Mortgage P&I
56%
$1,089
Property Taxes
8%
$162
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0