Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.48% first-year return on $40,320 initial cash invested.
5.48%
Cash On Cash
7.96%
Cap Rate
1.28
DSCR
$1,951
Rent
$184
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
6.7%
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
$1,951
Total Expenses
$1,767
Mortgage P&I
51%
$992
Property Taxes
10%
$202
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0