Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.78% first-year return on $41,475 initial cash invested.
7.78%
Cash On Cash
8.68%
Cap Rate
1.36
DSCR
$2,211
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $1,942 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,211
Total Expenses
$1,942
Mortgage P&I
47%
$1,049
Property Taxes
5%
$104
Home Insurance
3%
$69
HOA
7%
$144
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0