Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.67% first-year return on $40,929 initial cash invested.
0.67%
Cash On Cash
7.04%
Cap Rate
1.1
DSCR
$1,607
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,584 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,584
Mortgage P&I
65%
$1,041
Property Taxes
3%
$56
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0