Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.48% first-year return on $42,735 initial cash invested.
0.48%
Cash On Cash
7.14%
Cap Rate
1.12
DSCR
$2,152
Rent
$17
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
$42,735
Downpayment
20%
$40,700
Closing costs
1%
$2,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,135
Mortgage P&I
50%
$1,086
Property Taxes
19%
$417
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0