Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $40,887 initial cash invested.
3.52%
Cash On Cash
7.33%
Cap Rate
1.22
DSCR
$1,966
Rent
$120
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$1,846
Mortgage P&I
49%
$972
Property Taxes
14%
$279
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0