Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.68% first-year return on $41,013 initial cash invested.
4.68%
Cash On Cash
7.76%
Cap Rate
1.25
DSCR
$1,821
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,661 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,661
Mortgage P&I
56%
$1,012
Property Taxes
4%
$76
Home Insurance
4%
$69
HOA
2%
$31
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0