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 $40,761 initial cash invested.
5.12%
Cash On Cash
8.3%
Cap Rate
1.3
DSCR
$2,765
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $2,591 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,765
Total Expenses
$2,591
Mortgage P&I
37%
$1,030
Property Taxes
28%
$775
Home Insurance
2%
$68
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0