Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.45% first-year return on $40,740 initial cash invested.
4.45%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$1,746
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $1,595 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,746
Total Expenses
$1,595
Mortgage P&I
57%
$994
Property Taxes
5%
$79
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0