Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.83% first-year return on $40,614 initial cash invested.
7.83%
Cash On Cash
8.44%
Cap Rate
1.36
DSCR
$1,942
Rent
$265
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
6.7%
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
$1,942
Total Expenses
$1,677
Mortgage P&I
51%
$999
Property Taxes
6%
$117
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0