Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.13% first-year return on $41,538 initial cash invested.
9.13%
Cash On Cash
9.39%
Cap Rate
1.37
DSCR
$2,074
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,758 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$1,758
Mortgage P&I
54%
$1,128
Property Taxes
3%
$56
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0