Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.95% first-year return on $42,819 initial cash invested.
3.95%
Cash On Cash
7.52%
Cap Rate
1.22
DSCR
$1,742
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,742
Total Expenses
$1,601
Mortgage P&I
60%
$1,049
Property Taxes
2%
$29
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0