Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.34% first-year return on $40,404 initial cash invested.
1.34%
Cash On Cash
6.7%
Cap Rate
1.13
DSCR
$1,584
Rent
$45
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,404
Downpayment
20%
$38,480
Closing costs
1%
$1,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,584
Total Expenses
$1,539
Mortgage P&I
60%
$951
Property Taxes
9%
$140
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0