Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $43,029 initial cash invested.
1.37%
Cash On Cash
7.16%
Cap Rate
1.13
DSCR
$1,913
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,913
Total Expenses
$1,864
Mortgage P&I
56%
$1,077
Property Taxes
11%
$209
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0