Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.21% first-year return on $40,950 initial cash invested.
7.21%
Cash On Cash
8.28%
Cap Rate
1.34
DSCR
$1,861
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $1,615 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,861
Total Expenses
$1,615
Mortgage P&I
54%
$1,006
Property Taxes
3%
$57
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0