Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $41,790 initial cash invested.
1.18%
Cash On Cash
7.6%
Cap Rate
1.12
DSCR
$1,820
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,779 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,820
Total Expenses
$1,779
Mortgage P&I
62%
$1,128
Property Taxes
6%
$108
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0