Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.14% first-year return on $41,580 initial cash invested.
5.14%
Cash On Cash
7.69%
Cap Rate
1.26
DSCR
$1,710
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,532
Mortgage P&I
59%
$1,005
Property Taxes
1%
$12
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0