Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.35% first-year return on $41,160 initial cash invested.
3.35%
Cash On Cash
7.59%
Cap Rate
1.19
DSCR
$1,726
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,611 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$1,611
Mortgage P&I
60%
$1,039
Property Taxes
3%
$54
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0