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 $41,412 initial cash invested.
4.29%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$1,695
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $1,547 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,547
Mortgage P&I
59%
$1,001
Property Taxes
4%
$76
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0