Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.59% first-year return on $40,950 initial cash invested.
0.59%
Cash On Cash
7.03%
Cap Rate
1.1
DSCR
$1,690
Rent
$20
Cashflow
$28,560
Annual
$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
$1,690
Total Expenses
$1,670
Mortgage P&I
61%
$1,038
Property Taxes
7%
$126
Home Insurance
4%
$68
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...