Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $41,790 initial cash invested.
1.21%
Cash On Cash
6.96%
Cap Rate
1.12
DSCR
$1,589
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,547 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,547
Mortgage P&I
65%
$1,034
Property Taxes
2%
$31
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0