Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $41,874 initial cash invested.
0.66%
Cash On Cash
6.91%
Cap Rate
1.12
DSCR
$1,912
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,889 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$1,889
Mortgage P&I
54%
$1,030
Property Taxes
16%
$298
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0