Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.3% first-year return on $40,110 initial cash invested.
12.3%
Cash On Cash
9.86%
Cap Rate
1.5
DSCR
$2,211
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $1,800 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$1,800
Mortgage P&I
47%
$1,047
Property Taxes
5%
$111
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0