Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.19% first-year return on $40,950 initial cash invested.
11.19%
Cash On Cash
9.08%
Cap Rate
1.49
DSCR
$2,034
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $1,652 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,034
Total Expenses
$1,652
Mortgage P&I
49%
$991
Property Taxes
3%
$64
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0