Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.06% first-year return on $40,887 initial cash invested.
0.06%
Cash On Cash
6.93%
Cap Rate
1.09
DSCR
$1,734
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,732 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,734
Total Expenses
$1,732
Mortgage P&I
60%
$1,036
Property Taxes
10%
$175
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0