Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.03% first-year return on $41,685 initial cash invested.
4.03%
Cash On Cash
7.19%
Cap Rate
1.25
DSCR
$1,878
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$1,738
Mortgage P&I
51%
$955
Property Taxes
10%
$196
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0