Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $41,790 initial cash invested.
1.41%
Cash On Cash
7.68%
Cap Rate
1.14
DSCR
$2,180
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,131 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,180
Total Expenses
$2,131
Mortgage P&I
51%
$1,115
Property Taxes
17%
$379
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0