Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.26% first-year return on $41,412 initial cash invested.
4.26%
Cash On Cash
7.59%
Cap Rate
1.24
DSCR
$1,819
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$1,672
Mortgage P&I
55%
$1,009
Property Taxes
7%
$127
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0