Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.08% first-year return on $43,890 initial cash invested.
2.08%
Cash On Cash
7.45%
Cap Rate
1.15
DSCR
$1,864
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,788 expenses = $76 cash flow
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
$1,864
Total Expenses
$1,788
Mortgage P&I
61%
$1,128
Property Taxes
6%
$120
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0