Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.58% first-year return on $40,152 initial cash invested.
1.58%
Cash On Cash
7.08%
Cap Rate
1.14
DSCR
$1,680
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,627 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,627
Mortgage P&I
59%
$991
Property Taxes
10%
$169
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0