Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.64% first-year return on $40,950 initial cash invested.
8.64%
Cash On Cash
8.96%
Cap Rate
1.38
DSCR
$2,121
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $1,826 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,121
Total Expenses
$1,826
Mortgage P&I
50%
$1,055
Property Taxes
7%
$152
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0