Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.82% first-year return on $40,950 initial cash invested.
24.82%
Cash On Cash
12.21%
Cap Rate
1.97
DSCR
$2,646
Rent
$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $1,799 expenses = $847 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,646
Total Expenses
$1,799
Mortgage P&I
38%
$1,005
Property Taxes
1%
$38
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0