Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $42,420 initial cash invested.
0.14%
Cash On Cash
6.96%
Cap Rate
1.08
DSCR
$1,622
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,617 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$1,617
Mortgage P&I
67%
$1,085
Property Taxes
2%
$37
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0