Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.56% first-year return on $42,840 initial cash invested.
3.56%
Cash On Cash
7.68%
Cap Rate
1.2
DSCR
$1,855
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,855
Total Expenses
$1,728
Mortgage P&I
58%
$1,085
Property Taxes
5%
$86
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0