Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.36% first-year return on $41,517 initial cash invested.
16.36%
Cash On Cash
10.46%
Cap Rate
1.69
DSCR
$2,702
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,702
Total Expenses
$2,136
Mortgage P&I
38%
$1,023
Property Taxes
13%
$341
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0