Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.63% first-year return on $40,929 initial cash invested.
6.63%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$2,049
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $1,823 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$1,823
Mortgage P&I
48%
$990
Property Taxes
11%
$233
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0