Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.09% first-year return on $40,614 initial cash invested.
0.09%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$1,600
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,597 expenses = $3 cash flow
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
$1,600
Total Expenses
$1,597
Mortgage P&I
64%
$1,029
Property Taxes
10%
$152
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0