Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.67% first-year return on $40,929 initial cash invested.
2.67%
Cash On Cash
7.66%
Cap Rate
1.17
DSCR
$1,776
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,685 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,776
Total Expenses
$1,685
Mortgage P&I
60%
$1,064
Property Taxes
5%
$90
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0