Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.42% first-year return on $43,743 initial cash invested.
6.42%
Cash On Cash
8.33%
Cap Rate
1.3
DSCR
$1,988
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $1,754 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$1,754
Mortgage P&I
56%
$1,113
Property Taxes
2%
$46
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0