Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.28% first-year return on $41,475 initial cash invested.
4.28%
Cash On Cash
7.16%
Cap Rate
1.25
DSCR
$1,694
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,546 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,546
Mortgage P&I
56%
$946
Property Taxes
5%
$89
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0