Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $40,761 initial cash invested.
3.86%
Cash On Cash
8.27%
Cap Rate
1.22
DSCR
$2,281
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,150 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,281
Total Expenses
$2,150
Mortgage P&I
48%
$1,092
Property Taxes
18%
$400
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0