Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.66% first-year return on $41,412 initial cash invested.
6.66%
Cash On Cash
8.51%
Cap Rate
1.32
DSCR
$2,129
Rent
$230
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$1,899
Mortgage P&I
50%
$1,063
Property Taxes
10%
$206
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0