Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.7% first-year return on $40,698 initial cash invested.
10.7%
Cash On Cash
9.11%
Cap Rate
1.47
DSCR
$2,082
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$1,719
Mortgage P&I
48%
$1,004
Property Taxes
5%
$104
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0