Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.58% first-year return on $41,727 initial cash invested.
5.58%
Cash On Cash
7.95%
Cap Rate
1.28
DSCR
$1,882
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $1,688 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,882
Total Expenses
$1,688
Mortgage P&I
55%
$1,028
Property Taxes
5%
$101
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0