Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $43,890 initial cash invested.
3.17%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$1,807
Rent
$116
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,807
Total Expenses
$1,691
Mortgage P&I
61%
$1,095
Property Taxes
3%
$52
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0