Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.38% first-year return on $41,706 initial cash invested.
1.38%
Cash On Cash
7.06%
Cap Rate
1.13
DSCR
$1,807
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,706
Downpayment
20%
$39,720
Closing costs
1%
$1,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,807
Total Expenses
$1,759
Mortgage P&I
57%
$1,030
Property Taxes
11%
$190
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0