Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.21% first-year return on $43,050 initial cash invested.
3.21%
Cash On Cash
7.83%
Cap Rate
1.18
DSCR
$1,804
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,689 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,689
Mortgage P&I
63%
$1,133
Property Taxes
1%
$9
Home Insurance
4%
$72
HOA
0%
$7
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0