Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.01% first-year return on $43,680 initial cash invested.
7.01%
Cash On Cash
8.09%
Cap Rate
1.35
DSCR
$2,139
Rent
$255
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$1,884
Mortgage P&I
49%
$1,040
Property Taxes
10%
$215
Home Insurance
3%
$73
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0