Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.68% first-year return on $40,635 initial cash invested.
0.68%
Cash On Cash
6.98%
Cap Rate
1.1
DSCR
$1,658
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $1,635 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$1,635
Mortgage P&I
62%
$1,020
Property Taxes
7%
$114
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0