Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.69% first-year return on $41,349 initial cash invested.
7.69%
Cash On Cash
9.04%
Cap Rate
1.33
DSCR
$2,068
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $1,803 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$1,803
Mortgage P&I
54%
$1,115
Property Taxes
4%
$74
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0