Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.15% first-year return on $42,294 initial cash invested.
3.15%
Cash On Cash
7.38%
Cap Rate
1.2
DSCR
$1,942
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,831 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,942
Total Expenses
$1,831
Mortgage P&I
53%
$1,030
Property Taxes
11%
$210
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0