Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.13% first-year return on $40,950 initial cash invested.
4.13%
Cash On Cash
7.67%
Cap Rate
1.23
DSCR
$1,809
Rent
$141
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$1,668
Mortgage P&I
56%
$1,016
Property Taxes
6%
$114
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0