Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.6% first-year return on $40,614 initial cash invested.
1.6%
Cash On Cash
7.4%
Cap Rate
1.13
DSCR
$1,748
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,694 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,694
Mortgage P&I
60%
$1,051
Property Taxes
8%
$140
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0