Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.23% first-year return on $41,223 initial cash invested.
0.23%
Cash On Cash
6.96%
Cap Rate
1.1
DSCR
$1,889
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $1,881 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,889
Total Expenses
$1,881
Mortgage P&I
55%
$1,037
Property Taxes
16%
$300
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0