Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.99% first-year return on $41,328 initial cash invested.
2.99%
Cash On Cash
7.39%
Cap Rate
1.21
DSCR
$2,193
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,090 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,090
Mortgage P&I
46%
$999
Property Taxes
21%
$450
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0