Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.69% first-year return on $41,790 initial cash invested.
6.69%
Cash On Cash
8.2%
Cap Rate
1.32
DSCR
$1,853
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,853 income − $1,620 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$1,620
Mortgage P&I
56%
$1,034
Property Taxes
2%
$34
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0