Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.55% first-year return on $43,974 initial cash invested.
0.55%
Cash On Cash
7.1%
Cap Rate
1.09
DSCR
$1,692
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$1,672
Mortgage P&I
67%
$1,134
Property Taxes
2%
$35
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0