Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.06% first-year return on $41,643 initial cash invested.
0.06%
Cash On Cash
7.1%
Cap Rate
1.08
DSCR
$1,690
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $1,688 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,688
Mortgage P&I
64%
$1,087
Property Taxes
6%
$93
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0