Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.22% first-year return on $41,790 initial cash invested.
4.22%
Cash On Cash
7.75%
Cap Rate
1.23
DSCR
$1,851
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,704 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,704
Mortgage P&I
57%
$1,046
Property Taxes
6%
$106
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0