Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.53% first-year return on $40,887 initial cash invested.
0.53%
Cash On Cash
6.72%
Cap Rate
1.1
DSCR
$1,535
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$1,517
Mortgage P&I
65%
$995
Property Taxes
3%
$52
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0