Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.71% first-year return on $43,974 initial cash invested.
6.71%
Cash On Cash
8.11%
Cap Rate
1.32
DSCR
$1,926
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,680 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,926
Total Expenses
$1,680
Mortgage P&I
56%
$1,073
Property Taxes
3%
$54
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0