Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.93% first-year return on $40,278 initial cash invested.
3.93%
Cash On Cash
7.59%
Cap Rate
1.22
DSCR
$1,653
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$1,521
Mortgage P&I
60%
$998
Property Taxes
1%
$23
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0