Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.5% first-year return on $41,223 initial cash invested.
2.5%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$1,519
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $1,433 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,519
Total Expenses
$1,433
Mortgage P&I
66%
$997
Property Taxes
2%
$36
Home Insurance
0%
$5
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0