Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.96% first-year return on $43,890 initial cash invested.
7.96%
Cash On Cash
8.78%
Cap Rate
1.36
DSCR
$2,268
Rent
$291
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
7.1%
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
$2,268
Total Expenses
$1,977
Mortgage P&I
50%
$1,126
Property Taxes
9%
$210
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0