Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.24% first-year return on $40,278 initial cash invested.
0.24%
Cash On Cash
6.76%
Cap Rate
1.09
DSCR
$1,661
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,653 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,653
Mortgage P&I
60%
$989
Property Taxes
9%
$152
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0