Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.46% first-year return on $42,441 initial cash invested.
2.46%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$1,955
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$1,868
Mortgage P&I
52%
$1,009
Property Taxes
15%
$284
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0