Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.73% first-year return on $41,517 initial cash invested.
1.73%
Cash On Cash
7.16%
Cap Rate
1.14
DSCR
$1,757
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$1,697
Mortgage P&I
59%
$1,032
Property Taxes
8%
$138
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0