Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.88% first-year return on $40,530 initial cash invested.
3.88%
Cash On Cash
7.55%
Cap Rate
1.22
DSCR
$1,754
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $1,623 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$1,623
Mortgage P&I
57%
$995
Property Taxes
6%
$104
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0