Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.75% first-year return on $41,790 initial cash invested.
1.75%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$1,747
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,686
Mortgage P&I
56%
$985
Property Taxes
10%
$177
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0