Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.22% first-year return on $41,349 initial cash invested.
3.22%
Cash On Cash
7.97%
Cap Rate
1.2
DSCR
$2,187
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,076 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$2,076
Mortgage P&I
50%
$1,088
Property Taxes
6%
$128
Home Insurance
3%
$72
HOA
10%
$220
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0