Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.7% first-year return on $40,845 initial cash invested.
1.7%
Cash On Cash
6.95%
Cap Rate
1.15
DSCR
$1,742
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,742
Total Expenses
$1,684
Mortgage P&I
56%
$981
Property Taxes
10%
$182
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0