Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $40,278 initial cash invested.
1.94%
Cash On Cash
7.67%
Cap Rate
1.14
DSCR
$1,766
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,701 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$1,701
Mortgage P&I
61%
$1,073
Property Taxes
5%
$87
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0