Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.95% first-year return on $40,740 initial cash invested.
4.95%
Cash On Cash
8.46%
Cap Rate
1.25
DSCR
$2,055
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $1,887 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$1,887
Mortgage P&I
53%
$1,097
Property Taxes
9%
$187
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0