Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.29% first-year return on $41,160 initial cash invested.
4.29%
Cash On Cash
7.64%
Cap Rate
1.23
DSCR
$1,731
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $1,584 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,731
Total Expenses
$1,584
Mortgage P&I
59%
$1,014
Property Taxes
3%
$49
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0