Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.5% first-year return on $40,929 initial cash invested.
1.5%
Cash On Cash
7.14%
Cap Rate
1.13
DSCR
$1,695
Rent
$51
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,644
Mortgage P&I
60%
$1,024
Property Taxes
6%
$110
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0