Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.77% first-year return on $41,013 initial cash invested.
10.77%
Cash On Cash
9.17%
Cap Rate
1.47
DSCR
$2,177
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $1,809 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$1,809
Mortgage P&I
47%
$1,016
Property Taxes
7%
$156
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0