Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.15% first-year return on $41,307 initial cash invested.
0.15%
Cash On Cash
6.92%
Cap Rate
1.09
DSCR
$1,805
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $1,800 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$1,800
Mortgage P&I
58%
$1,040
Property Taxes
12%
$222
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0