Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $43,134 initial cash invested.
3.14%
Cash On Cash
7.24%
Cap Rate
1.2
DSCR
$1,906
Rent
$113
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$1,793
Mortgage P&I
54%
$1,031
Property Taxes
10%
$183
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0