Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.81% first-year return on $43,869 initial cash invested.
8.81%
Cash On Cash
9.15%
Cap Rate
1.38
DSCR
$2,302
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $1,980 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,869
Downpayment
20%
$41,780
Closing costs
1%
$2,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,302
Total Expenses
$1,980
Mortgage P&I
50%
$1,155
Property Taxes
6%
$133
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0