Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.21% first-year return on $43,890 initial cash invested.
9.21%
Cash On Cash
8.93%
Cap Rate
1.4
DSCR
$2,120
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,120
Total Expenses
$1,783
Mortgage P&I
52%
$1,112
Property Taxes
2%
$47
Home Insurance
3%
$73
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...