Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.9% first-year return on $40,866 initial cash invested.
4.9%
Cash On Cash
8.26%
Cap Rate
1.3
DSCR
$2,798
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,631 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,798
Total Expenses
$2,631
Mortgage P&I
37%
$1,033
Property Taxes
29%
$802
Home Insurance
2%
$68
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0