Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.44% first-year return on $42,987 initial cash invested.
4.44%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$1,837
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $1,678 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,987
Downpayment
20%
$40,940
Closing costs
1%
$2,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,837
Total Expenses
$1,678
Mortgage P&I
59%
$1,089
Property Taxes
2%
$37
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0