Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.92% first-year return on $40,761 initial cash invested.
7.92%
Cash On Cash
8.48%
Cap Rate
1.36
DSCR
$1,846
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $1,577 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,846
Total Expenses
$1,577
Mortgage P&I
55%
$1,010
Property Taxes
1%
$15
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0