Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.98% first-year return on $41,370 initial cash invested.
7.98%
Cash On Cash
8.35%
Cap Rate
1.39
DSCR
$2,179
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,179
Total Expenses
$1,904
Mortgage P&I
45%
$987
Property Taxes
13%
$280
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0