Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.97% first-year return on $41,790 initial cash invested.
5.97%
Cash On Cash
8.08%
Cap Rate
1.33
DSCR
$2,433
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,225 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$2,225
Mortgage P&I
42%
$1,010
Property Taxes
21%
$512
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0