Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.45% first-year return on $43,050 initial cash invested.
1.45%
Cash On Cash
7.37%
Cap Rate
1.13
DSCR
$1,935
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,883 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,935
Total Expenses
$1,883
Mortgage P&I
57%
$1,110
Property Taxes
10%
$197
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0