Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.56% first-year return on $42,777 initial cash invested.
11.56%
Cash On Cash
9.26%
Cap Rate
1.49
DSCR
$2,131
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $1,719 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,777
Downpayment
20%
$40,740
Closing costs
1%
$2,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,131
Total Expenses
$1,719
Mortgage P&I
49%
$1,053
Property Taxes
1%
$29
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0