Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.5% first-year return on $41,307 initial cash invested.
4.5%
Cash On Cash
7.91%
Cap Rate
1.24
DSCR
$1,877
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $1,722 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$1,722
Mortgage P&I
56%
$1,047
Property Taxes
6%
$116
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0