Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.26% first-year return on $41,727 initial cash invested.
4.26%
Cash On Cash
7.81%
Cap Rate
1.23
DSCR
$1,801
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $1,653 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$1,653
Mortgage P&I
59%
$1,056
Property Taxes
4%
$75
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0