Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.22% first-year return on $43,890 initial cash invested.
0.22%
Cash On Cash
7.33%
Cap Rate
1.08
DSCR
$1,827
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $1,819 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,827
Total Expenses
$1,819
Mortgage P&I
64%
$1,178
Property Taxes
5%
$93
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0