Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $43,890 initial cash invested.
0.19%
Cash On Cash
7.05%
Cap Rate
1.09
DSCR
$1,855
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $1,848 expenses = $7 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
$1,855
Total Expenses
$1,848
Mortgage P&I
61%
$1,128
Property Taxes
9%
$164
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0