Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.37% first-year return on $43,890 initial cash invested.
4.37%
Cash On Cash
7.76%
Cap Rate
1.23
DSCR
$1,908
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,748 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,908
Total Expenses
$1,748
Mortgage P&I
57%
$1,096
Property Taxes
4%
$84
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0