Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.2% first-year return on $40,950 initial cash invested.
1.2%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$1,720
Rent
$41
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,679
Mortgage P&I
60%
$1,038
Property Taxes
7%
$126
Home Insurance
4%
$68
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...