Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.12% first-year return on $41,034 initial cash invested.
5.12%
Cash On Cash
7.84%
Cap Rate
1.26
DSCR
$1,744
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $1,569 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,034
Downpayment
20%
$39,080
Closing costs
1%
$1,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$1,569
Mortgage P&I
58%
$1,014
Property Taxes
3%
$56
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0