Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.83% first-year return on $40,950 initial cash invested.
5.83%
Cash On Cash
8.59%
Cap Rate
1.28
DSCR
$2,119
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $1,920 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$1,920
Mortgage P&I
51%
$1,091
Property Taxes
10%
$210
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0