Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.53% first-year return on $40,530 initial cash invested.
4.53%
Cash On Cash
7.2%
Cap Rate
1.26
DSCR
$1,743
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,743
Total Expenses
$1,590
Mortgage P&I
53%
$918
Property Taxes
6%
$97
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0