Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.05% first-year return on $40,320 initial cash invested.
7.05%
Cash On Cash
7.88%
Cap Rate
1.35
DSCR
$1,784
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,784
Total Expenses
$1,547
Mortgage P&I
52%
$935
Property Taxes
5%
$82
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0