Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.78% first-year return on $41,853 initial cash invested.
3.78%
Cash On Cash
7.3%
Cap Rate
1.23
DSCR
$1,953
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$1,821
Mortgage P&I
50%
$983
Property Taxes
10%
$194
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0