Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $41,475 initial cash invested.
0.14%
Cash On Cash
6.88%
Cap Rate
1.1
DSCR
$1,878
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,873 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$1,873
Mortgage P&I
55%
$1,034
Property Taxes
15%
$280
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0