Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.34% first-year return on $42,861 initial cash invested.
15.34%
Cash On Cash
10.27%
Cap Rate
1.69
DSCR
$3,231
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $2,683 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,861
Downpayment
20%
$40,820
Closing costs
1%
$2,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,231
Total Expenses
$2,683
Mortgage P&I
32%
$1,036
Property Taxes
13%
$405
Home Insurance
2%
$71
HOA
10%
$330
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0