Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.7% first-year return on $41,139 initial cash invested.
0.7%
Cash On Cash
7.2%
Cap Rate
1.1
DSCR
$1,665
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,641 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,641
Mortgage P&I
64%
$1,069
Property Taxes
4%
$70
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0