Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.52% first-year return on $40,677 initial cash invested.
7.52%
Cash On Cash
8.74%
Cap Rate
1.36
DSCR
$2,342
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,087 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$2,087
Mortgage P&I
44%
$1,039
Property Taxes
15%
$359
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0