Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.92% first-year return on $41,874 initial cash invested.
0.92%
Cash On Cash
6.94%
Cap Rate
1.11
DSCR
$1,698
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,666 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,698
Total Expenses
$1,666
Mortgage P&I
61%
$1,036
Property Taxes
6%
$104
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0