Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.95% first-year return on $42,945 initial cash invested.
0.95%
Cash On Cash
6.97%
Cap Rate
1.11
DSCR
$1,643
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,609
Mortgage P&I
65%
$1,072
Property Taxes
2%
$36
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0