Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.27% first-year return on $40,530 initial cash invested.
19.27%
Cash On Cash
11.14%
Cap Rate
1.79
DSCR
$2,758
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,107 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,758
Total Expenses
$2,107
Mortgage P&I
36%
$1,003
Property Taxes
11%
$305
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0