Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.03% first-year return on $41,160 initial cash invested.
6.03%
Cash On Cash
8.24%
Cap Rate
1.3
DSCR
$2,040
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,833 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,833
Mortgage P&I
51%
$1,037
Property Taxes
9%
$186
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0