Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.87% first-year return on $40,948 initial cash invested.
2.87%
Cash On Cash
7.08%
Cap Rate
1.19
DSCR
$1,665
Rent
$98
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,948
Downpayment
20%
$38,998
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,567
Mortgage P&I
58%
$969
Property Taxes
2%
$40
Home Insurance
4%
$68
HOA
3%
$58
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0