Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.66% first-year return on $40,131 initial cash invested.
4.66%
Cash On Cash
8.07%
Cap Rate
1.24
DSCR
$1,856
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $1,700 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$1,700
Mortgage P&I
56%
$1,036
Property Taxes
6%
$113
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0