Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.39% first-year return on $41,097 initial cash invested.
2.39%
Cash On Cash
7.96%
Cap Rate
1.17
DSCR
$2,224
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,142 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,097
Downpayment
20%
$39,140
Closing costs
1%
$1,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$2,142
Mortgage P&I
50%
$1,105
Property Taxes
18%
$390
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0