Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.02% first-year return on $41,307 initial cash invested.
17.02%
Cash On Cash
10.9%
Cap Rate
1.66
DSCR
$2,461
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $1,875 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$1,875
Mortgage P&I
44%
$1,077
Property Taxes
4%
$88
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0