Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.97% first-year return on $40,635 initial cash invested.
13.97%
Cash On Cash
10.07%
Cap Rate
1.58
DSCR
$2,394
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,921 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$1,921
Mortgage P&I
43%
$1,030
Property Taxes
8%
$200
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0