Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.16% first-year return on $41,517 initial cash invested.
14.16%
Cash On Cash
10.2%
Cap Rate
1.56
DSCR
$2,301
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $1,811 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$1,811
Mortgage P&I
47%
$1,075
Property Taxes
3%
$61
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0