Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.28% first-year return on $40,614 initial cash invested.
2.28%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$1,700
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,623
Mortgage P&I
61%
$1,029
Property Taxes
9%
$152
Home Insurance
0%
$0
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0