Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.66% first-year return on $40,950 initial cash invested.
3.66%
Cash On Cash
7.46%
Cap Rate
1.21
DSCR
$1,760
Rent
$125
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,635
Mortgage P&I
57%
$1,000
Property Taxes
6%
$109
Home Insurance
4%
$68
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...