Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.85% first-year return on $43,302 initial cash invested.
3.85%
Cash On Cash
8.15%
Cap Rate
1.21
DSCR
$2,032
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,893 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$1,893
Mortgage P&I
57%
$1,159
Property Taxes
6%
$123
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0