Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.3% first-year return on $40,950 initial cash invested.
6.3%
Cash On Cash
8.26%
Cap Rate
1.3
DSCR
$1,821
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,606 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,606
Mortgage P&I
57%
$1,037
Property Taxes
2%
$28
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0