Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.69% first-year return on $40,950 initial cash invested.
11.69%
Cash On Cash
10.02%
Cap Rate
1.48
DSCR
$2,596
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,197 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$2,197
Mortgage P&I
42%
$1,099
Property Taxes
14%
$354
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0