Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.61% first-year return on $41,181 initial cash invested.
0.61%
Cash On Cash
6.84%
Cap Rate
1.1
DSCR
$1,556
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,535 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,535
Mortgage P&I
65%
$1,018
Property Taxes
3%
$42
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0