Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.55% first-year return on $40,110 initial cash invested.
4.55%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$1,662
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,510 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,662
Total Expenses
$1,510
Mortgage P&I
60%
$995
Property Taxes
1%
$16
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0