Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.59% first-year return on $40,761 initial cash invested.
3.59%
Cash On Cash
7.93%
Cap Rate
1.21
DSCR
$2,029
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $1,907 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$1,907
Mortgage P&I
52%
$1,059
Property Taxes
14%
$274
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0